[TWRREIT] QoQ TTM Result on 31-Dec-2009 [#4]

Stock

[TWRREIT] TOWER REITS

Announcement Date

03-Feb-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Dec-2009 [#4]

Profit Trend

QoQ- -47.7%

YoY- -46.11%

Quarter Report

Tower REIT-Quarterly Report.pdf

Latest QR

Upcoming QR

TWRREIT's Result

TWRREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	47,942	47,711	48,317	49,829	49,777	48,985	48,359	-0.57%
YoY %	0.48%	-1.25%	-3.03%	0.10%	1.62%	1.29%	-	-
Horiz. %	99.14%	98.66%	99.91%	103.04%	102.93%	101.29%	100.00%	-
PBT	34,900	34,830	35,222	35,825	68,497	67,702	67,653	-35.65%
YoY %	0.20%	-1.11%	-1.68%	-47.70%	1.17%	0.07%	-	-
Horiz. %	51.59%	51.48%	52.06%	52.95%	101.25%	100.07%	100.00%	-
Tax	0	0	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP	34,900	34,830	35,222	35,825	68,497	67,702	67,653	-35.65%
YoY %	0.20%	-1.11%	-1.68%	-47.70%	1.17%	0.07%	-	-
Horiz. %	51.59%	51.48%	52.06%	52.95%	101.25%	100.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	34,900	34,830	35,222	35,825	68,497	67,702	67,653	-35.65%
YoY %	0.20%	-1.11%	-1.68%	-47.70%	1.17%	0.07%	-	-
Horiz. %	51.59%	51.48%	52.06%	52.95%	101.25%	100.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Total Cost	13,042	12,881	13,095	14,004	-18,720	-18,717	-19,294	-
YoY %	1.25%	-1.63%	-6.49%	174.81%	-0.02%	2.99%	-	-
Horiz. %	-67.60%	-66.76%	-67.87%	-72.58%	97.02%	97.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	456,231	454,376	453,427	454,777	448,239	447,596	447,475	1.29%
YoY %	0.41%	0.21%	-0.30%	1.46%	0.14%	0.03%	-	-
Horiz. %	101.96%	101.54%	101.33%	101.63%	100.17%	100.03%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	26,653	40,666	42,067	42,067	40,230	26,218	26,231	1.06%
YoY %	-34.46%	-3.33%	0.00%	4.57%	53.44%	-0.05%	-	-
Horiz. %	101.61%	155.03%	160.37%	160.37%	153.37%	99.95%	100.00%	-
Div Payout %	76.37%	116.76%	119.43%	117.42%	58.73%	38.73%	38.77%	-
YoY %	-34.59%	-2.24%	1.71%	99.93%	51.64%	-0.10%	-	-
Horiz. %	196.98%	301.16%	308.05%	302.86%	151.48%	99.90%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	456,231	454,376	453,427	454,777	448,239	447,596	447,475	1.29%
YoY %	0.41%	0.21%	-0.30%	1.46%	0.14%	0.03%	-	-
Horiz. %	101.96%	101.54%	101.33%	101.63%	100.17%	100.03%	100.00%	-
NOSH	280,758	280,306	280,118	280,796	280,254	280,290	280,654	0.02%
YoY %	0.16%	0.07%	-0.24%	0.19%	-0.01%	-0.13%	-	-
Horiz. %	100.04%	99.88%	99.81%	100.05%	99.86%	99.87%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	72.80%	73.00%	72.90%	71.90%	137.61%	138.21%	139.90%	-
YoY %	-0.27%	0.14%	1.39%	-47.75%	-0.43%	-1.21%	-	-
Horiz. %	52.04%	52.18%	52.11%	51.39%	98.36%	98.79%	100.00%	-
ROE	7.65%	7.67%	7.77%	7.88%	15.28%	15.13%	15.12%	-
YoY %	-0.26%	-1.29%	-1.40%	-48.43%	0.99%	0.07%	-	-
Horiz. %	50.60%	50.73%	51.39%	52.12%	101.06%	100.07%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	17.08	17.02	17.25	17.75	17.76	17.48	17.23	-0.58%
YoY %	0.35%	-1.33%	-2.82%	-0.06%	1.60%	1.45%	-	-
Horiz. %	99.13%	98.78%	100.12%	103.02%	103.08%	101.45%	100.00%	-
EPS	12.43	12.43	12.57	12.76	24.44	24.15	24.11	-35.67%
YoY %	0.00%	-1.11%	-1.49%	-47.79%	1.20%	0.17%	-	-
Horiz. %	51.56%	51.56%	52.14%	52.92%	101.37%	100.17%	100.00%	-
DPS	9.50	14.50	15.00	15.00	14.35	9.35	9.35	1.06%
YoY %	-34.48%	-3.33%	0.00%	4.53%	53.48%	0.00%	-	-
Horiz. %	101.60%	155.08%	160.43%	160.43%	153.48%	100.00%	100.00%	-
NAPS	1.625	1.621	1.6187	1.6196	1.5994	1.5969	1.5944	1.27%
YoY %	0.25%	0.14%	-0.06%	1.26%	0.16%	0.16%	-	-
Horiz. %	101.92%	101.67%	101.52%	101.58%	100.31%	100.16%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 280,796
RPS	9.77	9.72	9.84	10.15	10.14	9.98	9.85	-0.54%
YoY %	0.51%	-1.22%	-3.05%	0.10%	1.60%	1.32%	-	-
Horiz. %	99.19%	98.68%	99.90%	103.05%	102.94%	101.32%	100.00%	-
EPS	7.11	7.10	7.18	7.30	13.95	13.79	13.78	-35.64%
YoY %	0.14%	-1.11%	-1.64%	-47.67%	1.16%	0.07%	-	-
Horiz. %	51.60%	51.52%	52.10%	52.98%	101.23%	100.07%	100.00%	-
DPS	5.43	8.28	8.57	8.57	8.20	5.34	5.34	1.11%
YoY %	-34.42%	-3.38%	0.00%	4.51%	53.56%	0.00%	-	-
Horiz. %	101.69%	155.06%	160.49%	160.49%	153.56%	100.00%	100.00%	-
NAPS	0.9294	0.9256	0.9237	0.9265	0.9131	0.9118	0.9116	1.29%
YoY %	0.41%	0.21%	-0.30%	1.47%	0.14%	0.02%	-	-
Horiz. %	101.95%	101.54%	101.33%	101.63%	100.16%	100.02%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	1.21	1.19	1.20	1.14	1.08	1.02	0.95	-
P/RPS	7.09	6.99	6.96	6.42	6.08	5.84	5.51	18.28%
YoY %	1.43%	0.43%	8.41%	5.59%	4.11%	5.99%	-	-
Horiz. %	128.68%	126.86%	126.32%	116.52%	110.34%	105.99%	100.00%	-
P/EPS	9.73	9.58	9.54	8.94	4.42	4.22	3.94	82.60%
YoY %	1.57%	0.42%	6.71%	102.26%	4.74%	7.11%	-	-
Horiz. %	246.95%	243.15%	242.13%	226.90%	112.18%	107.11%	100.00%	-
EY	10.27	10.44	10.48	11.19	22.63	23.68	25.37	-45.24%
YoY %	-1.63%	-0.38%	-6.34%	-50.55%	-4.43%	-6.66%	-	-
Horiz. %	40.48%	41.15%	41.31%	44.11%	89.20%	93.34%	100.00%	-
DY	7.85	12.18	12.50	13.16	13.29	9.17	9.84	-13.97%
YoY %	-35.55%	-2.56%	-5.02%	-0.98%	44.93%	-6.81%	-	-
Horiz. %	79.78%	123.78%	127.03%	133.74%	135.06%	93.19%	100.00%	-
P/NAPS	0.74	0.73	0.74	0.70	0.68	0.64	0.60	14.99%
YoY %	1.37%	-1.35%	5.71%	2.94%	6.25%	6.67%	-	-
Horiz. %	123.33%	121.67%	123.33%	116.67%	113.33%	106.67%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	10/11/10	22/07/10	19/05/10	03/02/10	10/11/09	04/08/09	22/05/09	-
Price	1.25	1.22	1.17	1.18	1.13	1.14	0.94	-
P/RPS	7.32	7.17	6.78	6.65	6.36	6.52	5.46	21.56%
YoY %	2.09%	5.75%	1.95%	4.56%	-2.45%	19.41%	-	-
Horiz. %	134.07%	131.32%	124.18%	121.79%	116.48%	119.41%	100.00%	-
P/EPS	10.06	9.82	9.30	9.25	4.62	4.72	3.90	87.97%
YoY %	2.44%	5.59%	0.54%	100.22%	-2.12%	21.03%	-	-
Horiz. %	257.95%	251.79%	238.46%	237.18%	118.46%	121.03%	100.00%	-
EY	9.94	10.18	10.75	10.81	21.63	21.19	25.64	-46.80%
YoY %	-2.36%	-5.30%	-0.56%	-50.02%	2.08%	-17.36%	-	-
Horiz. %	38.77%	39.70%	41.93%	42.16%	84.36%	82.64%	100.00%	-
DY	7.60	11.89	12.82	12.71	12.70	8.20	9.95	-16.42%
YoY %	-36.08%	-7.25%	0.87%	0.08%	54.88%	-17.59%	-	-
Horiz. %	76.38%	119.50%	128.84%	127.74%	127.64%	82.41%	100.00%	-
P/NAPS	0.77	0.75	0.72	0.73	0.71	0.71	0.59	19.40%
YoY %	2.67%	4.17%	-1.37%	2.82%	0.00%	20.34%	-	-
Horiz. %	130.51%	127.12%	122.03%	123.73%	120.34%	120.34%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos