[TWRREIT] QoQ TTM Result on 31-Mar-2019 [#3]

Stock
[TWRREIT] TOWER REITS
Announcement Date
18-Apr-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- 33.22%
YoY- -60.25%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 24,159 27,319 28,670 29,434 29,692 28,201 28,914 -11.25%
PBT 11,843 16,002 17,243 17,564 15,815 15,395 16,459 -19.65%
Tax 477 -10,073 -10,073 -10,550 -10,550 -150 -150 -
NP 12,320 5,929 7,170 7,014 5,265 15,245 16,309 -17.01%
-
NP to SH 12,320 5,929 7,170 7,014 5,265 15,245 16,309 -17.01%
-
Tax Rate -4.03% 62.95% 58.42% 60.07% 66.71% 0.97% 0.91% -
Total Cost 11,839 21,390 21,500 22,420 24,427 12,956 12,605 -4.08%
-
Net Worth 532,837 531,098 540,074 536,456 531,519 541,785 544,394 -1.41%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - 5,610 11,500 11,500 19,354 13,744 -
Div Payout % - - 78.24% 163.96% 218.43% 126.96% 84.28% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 532,837 531,098 540,074 536,456 531,519 541,785 544,394 -1.41%
NOSH 280,500 280,500 280,500 280,500 280,500 280,500 280,500 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 51.00% 21.70% 25.01% 23.83% 17.73% 54.06% 56.41% -
ROE 2.31% 1.12% 1.33% 1.31% 0.99% 2.81% 3.00% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 8.61 9.74 10.22 10.49 10.59 10.05 10.31 -11.29%
EPS 4.39 2.11 2.56 2.50 1.88 5.43 5.81 -16.99%
DPS 0.00 0.00 2.00 4.10 4.10 6.90 4.90 -
NAPS 1.8996 1.8934 1.9254 1.9125 1.8949 1.9315 1.9408 -1.41%
Adjusted Per Share Value based on latest NOSH - 280,500
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 4.92 5.57 5.84 6.00 6.05 5.75 5.89 -11.27%
EPS 2.51 1.21 1.46 1.43 1.07 3.11 3.32 -16.96%
DPS 0.00 0.00 1.14 2.34 2.34 3.94 2.80 -
NAPS 1.0855 1.0819 1.1002 1.0929 1.0828 1.1037 1.109 -1.41%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.82 0.845 0.88 0.895 0.92 0.935 0.98 -
P/RPS 9.52 8.68 8.61 8.53 8.69 9.30 9.51 0.06%
P/EPS 18.67 39.98 34.43 35.79 49.01 17.20 16.86 7.01%
EY 5.36 2.50 2.90 2.79 2.04 5.81 5.93 -6.49%
DY 0.00 0.00 2.27 4.58 4.46 7.38 5.00 -
P/NAPS 0.43 0.45 0.46 0.47 0.49 0.48 0.50 -9.54%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 22/01/20 17/10/19 25/07/19 18/04/19 25/01/19 25/10/18 31/07/18 -
Price 0.81 0.85 0.88 0.89 0.90 0.895 0.98 -
P/RPS 9.40 8.73 8.61 8.48 8.50 8.90 9.51 -0.77%
P/EPS 18.44 40.21 34.43 35.59 47.95 16.47 16.86 6.13%
EY 5.42 2.49 2.90 2.81 2.09 6.07 5.93 -5.80%
DY 0.00 0.00 2.27 4.61 4.56 7.71 5.00 -
P/NAPS 0.43 0.45 0.46 0.47 0.47 0.46 0.50 -9.54%

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