[TWRREIT] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[TWRREIT] TOWER REITS
Announcement Date
24-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -0.79%
YoY- 119.22%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 52,872 54,403 55,093 54,805 54,484 54,076 53,354 -0.60%
PBT 32,668 69,760 70,936 70,820 71,387 34,848 31,769 1.87%
Tax 0 0 0 0 0 0 0 -
NP 32,668 69,760 70,936 70,820 71,387 34,848 31,769 1.87%
-
NP to SH 32,668 69,760 70,936 70,820 71,387 34,848 31,769 1.87%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 20,204 -15,357 -15,843 -16,015 -16,903 19,228 21,585 -4.30%
-
Net Worth 514,086 505,059 511,105 504,034 511,876 466,519 472,240 5.80%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 30,024 31,207 31,207 32,292 32,292 31,345 31,345 -2.82%
Div Payout % 91.91% 44.74% 43.99% 45.60% 45.24% 89.95% 98.67% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 514,086 505,059 511,105 504,034 511,876 466,519 472,240 5.80%
NOSH 280,860 280,199 280,318 280,299 280,449 280,174 280,161 0.16%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 61.79% 128.23% 128.76% 129.22% 131.02% 64.44% 59.54% -
ROE 6.35% 13.81% 13.88% 14.05% 13.95% 7.47% 6.73% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 18.83 19.42 19.65 19.55 19.43 19.30 19.04 -0.73%
EPS 11.63 24.90 25.31 25.27 25.45 12.44 11.34 1.69%
DPS 10.70 11.13 11.13 11.52 11.52 11.18 11.18 -2.87%
NAPS 1.8304 1.8025 1.8233 1.7982 1.8252 1.6651 1.6856 5.63%
Adjusted Per Share Value based on latest NOSH - 280,299
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 10.77 11.08 11.22 11.16 11.10 11.02 10.87 -0.61%
EPS 6.66 14.21 14.45 14.43 14.54 7.10 6.47 1.94%
DPS 6.12 6.36 6.36 6.58 6.58 6.39 6.39 -2.82%
NAPS 1.0473 1.0289 1.0412 1.0268 1.0428 0.9504 0.962 5.81%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.50 1.54 1.60 1.49 1.46 1.43 1.41 -
P/RPS 7.97 7.93 8.14 7.62 7.52 7.41 7.40 5.05%
P/EPS 12.90 6.19 6.32 5.90 5.74 11.50 12.43 2.49%
EY 7.75 16.17 15.82 16.96 17.43 8.70 8.04 -2.41%
DY 7.13 7.23 6.96 7.73 7.89 7.82 7.93 -6.82%
P/NAPS 0.82 0.85 0.88 0.83 0.80 0.86 0.84 -1.58%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/01/14 18/11/13 24/07/13 24/04/13 30/01/13 30/10/12 25/07/12 -
Price 1.52 1.56 1.63 1.51 1.51 1.46 1.47 -
P/RPS 8.07 8.03 8.29 7.72 7.77 7.56 7.72 2.99%
P/EPS 13.07 6.27 6.44 5.98 5.93 11.74 12.96 0.56%
EY 7.65 15.96 15.52 16.73 16.86 8.52 7.71 -0.51%
DY 7.04 7.13 6.83 7.63 7.63 7.66 7.61 -5.04%
P/NAPS 0.83 0.87 0.89 0.84 0.83 0.88 0.87 -3.08%

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