[TWRREIT] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[TWRREIT] TOWER REITS
Announcement Date
14-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 1.55%
YoY- 92.17%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 46,862 46,020 44,506 42,773 40,323 37,397 35,046 21.26%
PBT 66,475 109,841 109,164 107,837 106,188 60,649 58,981 8.26%
Tax 0 0 0 0 0 0 0 -
NP 66,475 109,841 109,164 107,837 106,188 60,649 58,981 8.26%
-
NP to SH 66,475 109,841 109,164 107,837 106,188 60,649 58,981 8.26%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -19,613 -63,821 -64,658 -65,064 -65,865 -23,252 -23,935 -12.38%
-
Net Worth 446,598 407,414 406,516 406,434 406,199 330,567 280,176 36.26%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 26,231 26,594 26,594 23,774 23,774 23,886 23,886 6.41%
Div Payout % 39.46% 24.21% 24.36% 22.05% 22.39% 39.38% 40.50% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 446,598 407,414 406,516 406,434 406,199 330,567 280,176 36.26%
NOSH 280,544 280,975 280,549 280,686 280,524 280,855 280,176 0.08%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 141.85% 238.68% 245.28% 252.11% 263.34% 162.18% 168.30% -
ROE 14.88% 26.96% 26.85% 26.53% 26.14% 18.35% 21.05% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 16.70 16.38 15.86 15.24 14.37 13.32 12.51 21.13%
EPS 23.70 39.09 38.91 38.42 37.85 21.59 21.05 8.18%
DPS 9.35 9.48 9.48 8.48 8.48 8.50 8.53 6.28%
NAPS 1.5919 1.45 1.449 1.448 1.448 1.177 1.00 36.14%
Adjusted Per Share Value based on latest NOSH - 280,686
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 9.55 9.38 9.07 8.71 8.21 7.62 7.14 21.28%
EPS 13.54 22.38 22.24 21.97 21.63 12.36 12.02 8.22%
DPS 5.34 5.42 5.42 4.84 4.84 4.87 4.87 6.30%
NAPS 0.9098 0.83 0.8281 0.828 0.8275 0.6734 0.5708 36.25%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 - - -
Price 0.88 1.05 1.18 1.30 1.38 0.00 0.00 -
P/RPS 5.27 6.41 7.44 8.53 9.60 0.00 0.00 -
P/EPS 3.71 2.69 3.03 3.38 3.65 0.00 0.00 -
EY 26.93 37.23 32.98 29.55 27.43 0.00 0.00 -
DY 10.63 9.03 8.03 6.52 6.14 0.00 0.00 -
P/NAPS 0.55 0.72 0.81 0.90 0.95 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 06/02/09 11/11/08 28/07/08 14/05/08 05/02/08 13/11/07 02/08/07 -
Price 0.95 0.87 1.12 1.29 1.30 1.28 0.00 -
P/RPS 5.69 5.31 7.06 8.47 9.04 9.61 0.00 -
P/EPS 4.01 2.23 2.88 3.36 3.43 5.93 0.00 -
EY 24.94 44.93 34.74 29.78 29.12 16.87 0.00 -
DY 9.84 10.90 8.46 6.57 6.52 6.64 0.00 -
P/NAPS 0.60 0.60 0.77 0.89 0.90 1.09 0.00 -

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
Post a Comment