[TWRREIT] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[TWRREIT] TOWER REITS
Announcement Date
22-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 1.41%
YoY- -6.45%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 54,256 53,038 50,242 46,372 50,608 46,362 37,996 6.11%
PBT 32,796 33,698 31,910 28,862 30,852 28,398 22,446 6.51%
Tax 0 0 0 0 0 0 0 -
NP 32,796 33,698 31,910 28,862 30,852 28,398 22,446 6.51%
-
NP to SH 32,796 33,698 31,910 28,862 30,852 28,398 22,446 6.51%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 21,460 19,340 18,332 17,510 19,756 17,964 15,550 5.51%
-
Net Worth 511,085 472,556 471,303 455,109 447,886 406,607 302,784 9.10%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 28,535 30,726 28,881 25,268 28,047 28,061 20,977 5.25%
Div Payout % 87.01% 91.18% 90.51% 87.55% 90.91% 98.81% 93.46% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 511,085 472,556 471,303 455,109 447,886 406,607 302,784 9.10%
NOSH 280,307 280,349 280,404 280,758 280,472 280,612 262,219 1.11%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 60.45% 63.54% 63.51% 62.24% 60.96% 61.25% 59.07% -
ROE 6.42% 7.13% 6.77% 6.34% 6.89% 6.98% 7.41% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 19.36 18.92 17.92 16.52 18.04 16.52 14.49 4.94%
EPS 11.70 12.02 11.38 10.28 11.00 10.12 8.56 5.34%
DPS 10.18 10.96 10.30 9.00 10.00 10.00 8.00 4.09%
NAPS 1.8233 1.6856 1.6808 1.621 1.5969 1.449 1.1547 7.90%
Adjusted Per Share Value based on latest NOSH - 280,306
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 11.05 10.80 10.24 9.45 10.31 9.44 7.74 6.10%
EPS 6.68 6.86 6.50 5.88 6.29 5.79 4.57 6.52%
DPS 5.81 6.26 5.88 5.15 5.71 5.72 4.27 5.26%
NAPS 1.0412 0.9627 0.9601 0.9271 0.9124 0.8283 0.6168 9.10%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 - -
Price 1.60 1.41 1.25 1.19 1.02 1.18 0.00 -
P/RPS 8.27 7.45 6.98 7.20 5.65 7.14 0.00 -
P/EPS 13.68 11.73 10.98 11.58 9.27 11.66 0.00 -
EY 7.31 8.52 9.10 8.64 10.78 8.58 0.00 -
DY 6.36 7.77 8.24 7.56 9.80 8.47 0.00 -
P/NAPS 0.88 0.84 0.74 0.73 0.64 0.81 0.00 -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 24/07/13 25/07/12 28/07/11 22/07/10 04/08/09 28/07/08 02/08/07 -
Price 1.63 1.47 1.28 1.22 1.14 1.12 0.00 -
P/RPS 8.42 7.77 7.14 7.39 6.32 6.78 0.00 -
P/EPS 13.93 12.23 11.25 11.87 10.36 11.07 0.00 -
EY 7.18 8.18 8.89 8.43 9.65 9.04 0.00 -
DY 6.25 7.46 8.05 7.38 8.77 8.93 0.00 -
P/NAPS 0.89 0.87 0.76 0.75 0.71 0.77 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