[TWRREIT] QoQ TTM Result on 31-Dec-2021 [#2]

Stock
[TWRREIT] TOWER REITS
Announcement Date
21-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 1.83%
YoY- -161.56%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 32,767 32,608 32,683 33,112 33,549 31,848 28,330 10.17%
PBT 4,613 5,895 -6,161 -5,539 -5,619 -6,186 6,370 -19.34%
Tax -18 -18 1,239 1,239 1,239 1,239 -30 -28.84%
NP 4,595 5,877 -4,922 -4,300 -4,380 -4,947 6,340 -19.29%
-
NP to SH 4,595 5,877 -4,922 -4,300 -4,380 -4,947 6,340 -19.29%
-
Tax Rate 0.39% 0.31% - - - - 0.47% -
Total Cost 28,172 26,731 37,605 37,412 37,929 36,795 21,990 17.94%
-
Net Worth 520,383 521,365 520,299 522,515 520,972 522,094 531,856 -1.44%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 5,189 5,189 6,619 6,619 6,199 6,199 2,945 45.83%
Div Payout % 112.93% 88.30% 0.00% 0.00% 0.00% 0.00% 46.46% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 520,383 521,365 520,299 522,515 520,972 522,094 531,856 -1.44%
NOSH 280,500 280,500 280,500 280,500 280,500 280,500 280,500 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 14.02% 18.02% -15.06% -12.99% -13.06% -15.53% 22.38% -
ROE 0.88% 1.13% -0.95% -0.82% -0.84% -0.95% 1.19% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 11.68 11.62 11.65 11.80 11.96 11.35 10.10 10.16%
EPS 1.64 2.10 -1.75 -1.53 -1.56 -1.76 2.26 -19.23%
DPS 1.85 1.85 2.36 2.36 2.21 2.21 1.05 45.82%
NAPS 1.8552 1.8587 1.8549 1.8628 1.8573 1.8613 1.8961 -1.44%
Adjusted Per Share Value based on latest NOSH - 280,500
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 6.68 6.64 6.66 6.75 6.83 6.49 5.77 10.24%
EPS 0.94 1.20 -1.00 -0.88 -0.89 -1.01 1.29 -19.00%
DPS 1.06 1.06 1.35 1.35 1.26 1.26 0.60 46.08%
NAPS 1.0601 1.0621 1.0599 1.0645 1.0613 1.0636 1.0835 -1.44%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.47 0.445 0.525 0.56 0.60 0.585 0.59 -
P/RPS 4.02 3.83 4.51 4.74 5.02 5.15 5.84 -22.02%
P/EPS 28.69 21.24 -29.92 -36.53 -38.42 -33.17 26.10 6.50%
EY 3.49 4.71 -3.34 -2.74 -2.60 -3.01 3.83 -6.00%
DY 3.94 4.16 4.50 4.21 3.68 3.78 1.78 69.76%
P/NAPS 0.25 0.24 0.28 0.30 0.32 0.31 0.31 -13.34%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 21/10/22 29/07/22 25/04/22 21/01/22 13/10/21 06/08/21 22/04/21 -
Price 0.46 0.48 0.56 0.535 0.585 0.585 0.605 -
P/RPS 3.94 4.13 4.81 4.53 4.89 5.15 5.99 -24.34%
P/EPS 28.08 22.91 -31.91 -34.90 -37.46 -33.17 26.77 3.23%
EY 3.56 4.36 -3.13 -2.87 -2.67 -3.01 3.74 -3.23%
DY 4.02 3.85 4.21 4.41 3.78 3.78 1.74 74.67%
P/NAPS 0.25 0.26 0.30 0.29 0.31 0.31 0.32 -15.16%

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
Post a Comment