[TWRREIT] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[TWRREIT] TOWER REITS
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 1.77%
YoY- -37.26%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 49,829 49,777 48,985 48,359 46,862 46,020 44,506 7.80%
PBT 35,825 68,497 67,702 67,653 66,475 109,841 109,164 -52.32%
Tax 0 0 0 0 0 0 0 -
NP 35,825 68,497 67,702 67,653 66,475 109,841 109,164 -52.32%
-
NP to SH 35,825 68,497 67,702 67,653 66,475 109,841 109,164 -52.32%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 14,004 -18,720 -18,717 -19,294 -19,613 -63,821 -64,658 -
-
Net Worth 454,777 448,239 447,596 447,475 446,598 407,414 406,516 7.74%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 42,067 40,230 26,218 26,231 26,231 26,594 26,594 35.64%
Div Payout % 117.42% 58.73% 38.73% 38.77% 39.46% 24.21% 24.36% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 454,777 448,239 447,596 447,475 446,598 407,414 406,516 7.74%
NOSH 280,796 280,254 280,290 280,654 280,544 280,975 280,549 0.05%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 71.90% 137.61% 138.21% 139.90% 141.85% 238.68% 245.28% -
ROE 7.88% 15.28% 15.13% 15.12% 14.88% 26.96% 26.85% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 17.75 17.76 17.48 17.23 16.70 16.38 15.86 7.77%
EPS 12.76 24.44 24.15 24.11 23.70 39.09 38.91 -52.34%
DPS 15.00 14.35 9.35 9.35 9.35 9.48 9.48 35.67%
NAPS 1.6196 1.5994 1.5969 1.5944 1.5919 1.45 1.449 7.68%
Adjusted Per Share Value based on latest NOSH - 280,654
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 10.15 10.14 9.98 9.85 9.55 9.38 9.07 7.76%
EPS 7.30 13.95 13.79 13.78 13.54 22.38 22.24 -52.31%
DPS 8.57 8.20 5.34 5.34 5.34 5.42 5.42 35.61%
NAPS 0.9265 0.9131 0.9118 0.9116 0.9098 0.83 0.8281 7.75%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.14 1.08 1.02 0.95 0.88 1.05 1.18 -
P/RPS 6.42 6.08 5.84 5.51 5.27 6.41 7.44 -9.33%
P/EPS 8.94 4.42 4.22 3.94 3.71 2.69 3.03 105.30%
EY 11.19 22.63 23.68 25.37 26.93 37.23 32.98 -51.25%
DY 13.16 13.29 9.17 9.84 10.63 9.03 8.03 38.87%
P/NAPS 0.70 0.68 0.64 0.60 0.55 0.72 0.81 -9.24%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 03/02/10 10/11/09 04/08/09 22/05/09 06/02/09 11/11/08 28/07/08 -
Price 1.18 1.13 1.14 0.94 0.95 0.87 1.12 -
P/RPS 6.65 6.36 6.52 5.46 5.69 5.31 7.06 -3.89%
P/EPS 9.25 4.62 4.72 3.90 4.01 2.23 2.88 117.22%
EY 10.81 21.63 21.19 25.64 24.94 44.93 34.74 -53.98%
DY 12.71 12.70 8.20 9.95 9.84 10.90 8.46 31.07%
P/NAPS 0.73 0.71 0.71 0.59 0.60 0.60 0.77 -3.48%

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