[TWRREIT] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock

[TWRREIT] TOWER REITS

Announcement Date

28-Jul-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Jun-2011 [#2]

Profit Trend

QoQ- -6.14%

YoY- 10.56%

Quarter Report

Tower REIT-2nd Qtr Results ended 30 June 2011.pdf

Latest QR

Upcoming QR

TWRREIT's Result

TWRREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Annualized Quarter Result
Revenue	47,830	54,256	53,038	50,242	46,372	50,608	46,362	0.52%
YoY %	-11.84%	2.30%	5.57%	8.35%	-8.37%	9.16%	-	-
Horiz. %	103.17%	117.03%	114.40%	108.37%	100.02%	109.16%	100.00%	-
PBT	24,418	32,796	33,698	31,910	28,862	30,852	28,398	-2.48%
YoY %	-25.55%	-2.68%	5.60%	10.56%	-6.45%	8.64%	-	-
Horiz. %	85.98%	115.49%	118.66%	112.37%	101.63%	108.64%	100.00%	-
Tax	0	0	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP	24,418	32,796	33,698	31,910	28,862	30,852	28,398	-2.48%
YoY %	-25.55%	-2.68%	5.60%	10.56%	-6.45%	8.64%	-	-
Horiz. %	85.98%	115.49%	118.66%	112.37%	101.63%	108.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,418	32,796	33,698	31,910	28,862	30,852	28,398	-2.48%
YoY %	-25.55%	-2.68%	5.60%	10.56%	-6.45%	8.64%	-	-
Horiz. %	85.98%	115.49%	118.66%	112.37%	101.63%	108.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Total Cost	23,412	21,460	19,340	18,332	17,510	19,756	17,964	4.51%
YoY %	9.10%	10.96%	5.50%	4.69%	-11.37%	9.98%	-	-
Horiz. %	130.33%	119.46%	107.66%	102.05%	97.47%	109.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	510,195	511,085	472,556	471,303	455,109	447,886	406,607	3.85%
YoY %	-0.17%	8.15%	0.27%	3.56%	1.61%	10.15%	-	-
Horiz. %	125.48%	125.70%	116.22%	115.91%	111.93%	110.15%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	21,499	28,535	30,726	28,881	25,268	28,047	28,061	-4.34%
YoY %	-24.66%	-7.13%	6.39%	14.30%	-9.91%	-0.05%	-	-
Horiz. %	76.62%	101.69%	109.50%	102.92%	90.05%	99.95%	100.00%	-
Div Payout %	88.05%	87.01%	91.18%	90.51%	87.55%	90.91%	98.81%	-
YoY %	1.20%	-4.57%	0.74%	3.38%	-3.70%	-8.00%	-	-
Horiz. %	89.11%	88.06%	92.28%	91.60%	88.60%	92.00%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	510,195	511,085	472,556	471,303	455,109	447,886	406,607	3.85%
YoY %	-0.17%	8.15%	0.27%	3.56%	1.61%	10.15%	-	-
Horiz. %	125.48%	125.70%	116.22%	115.91%	111.93%	110.15%	100.00%	-
NOSH	280,666	280,307	280,349	280,404	280,758	280,472	280,612	0.00%
YoY %	0.13%	-0.01%	-0.02%	-0.13%	0.10%	-0.05%	-	-
Horiz. %	100.02%	99.89%	99.91%	99.93%	100.05%	99.95%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	51.05%	60.45%	63.54%	63.51%	62.24%	60.96%	61.25%	-
YoY %	-15.55%	-4.86%	0.05%	2.04%	2.10%	-0.47%	-	-
Horiz. %	83.35%	98.69%	103.74%	103.69%	101.62%	99.53%	100.00%	-
ROE	4.79%	6.42%	7.13%	6.77%	6.34%	6.89%	6.98%	-
YoY %	-25.39%	-9.96%	5.32%	6.78%	-7.98%	-1.29%	-	-
Horiz. %	68.62%	91.98%	102.15%	96.99%	90.83%	98.71%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	17.04	19.36	18.92	17.92	16.52	18.04	16.52	0.51%
YoY %	-11.98%	2.33%	5.58%	8.47%	-8.43%	9.20%	-	-
Horiz. %	103.15%	117.19%	114.53%	108.47%	100.00%	109.20%	100.00%	-
EPS	8.70	11.70	12.02	11.38	10.28	11.00	10.12	-2.48%
YoY %	-25.64%	-2.66%	5.62%	10.70%	-6.55%	8.70%	-	-
Horiz. %	85.97%	115.61%	118.77%	112.45%	101.58%	108.70%	100.00%	-
DPS	7.66	10.18	10.96	10.30	9.00	10.00	10.00	-4.34%
YoY %	-24.75%	-7.12%	6.41%	14.44%	-10.00%	0.00%	-	-
Horiz. %	76.60%	101.80%	109.60%	103.00%	90.00%	100.00%	100.00%	-
NAPS	1.8178	1.8233	1.6856	1.6808	1.621	1.5969	1.449	3.84%
YoY %	-0.30%	8.17%	0.29%	3.69%	1.51%	10.21%	-	-
Horiz. %	125.45%	125.83%	116.33%	116.00%	111.87%	110.21%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 280,300
RPS	9.74	11.05	10.80	10.24	9.45	10.31	9.44	0.52%
YoY %	-11.86%	2.31%	5.47%	8.36%	-8.34%	9.22%	-	-
Horiz. %	103.18%	117.06%	114.41%	108.47%	100.11%	109.22%	100.00%	-
EPS	4.97	6.68	6.86	6.50	5.88	6.29	5.79	-2.51%
YoY %	-25.60%	-2.62%	5.54%	10.54%	-6.52%	8.64%	-	-
Horiz. %	85.84%	115.37%	118.48%	112.26%	101.55%	108.64%	100.00%	-
DPS	4.38	5.81	6.26	5.88	5.15	5.71	5.72	-4.34%
YoY %	-24.61%	-7.19%	6.46%	14.17%	-9.81%	-0.17%	-	-
Horiz. %	76.57%	101.57%	109.44%	102.80%	90.03%	99.83%	100.00%	-
NAPS	1.0394	1.0412	0.9627	0.9601	0.9271	0.9124	0.8283	3.85%
YoY %	-0.17%	8.15%	0.27%	3.56%	1.61%	10.15%	-	-
Horiz. %	125.49%	125.70%	116.23%	115.91%	111.93%	110.15%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	1.42	1.60	1.41	1.25	1.19	1.02	1.18	-
P/RPS	8.33	8.27	7.45	6.98	7.20	5.65	7.14	2.60%
YoY %	0.73%	11.01%	6.73%	-3.06%	27.43%	-20.87%	-	-
Horiz. %	116.67%	115.83%	104.34%	97.76%	100.84%	79.13%	100.00%	-
P/EPS	16.32	13.68	11.73	10.98	11.58	9.27	11.66	5.76%
YoY %	19.30%	16.62%	6.83%	-5.18%	24.92%	-20.50%	-	-
Horiz. %	139.97%	117.32%	100.60%	94.17%	99.31%	79.50%	100.00%	-
EY	6.13	7.31	8.52	9.10	8.64	10.78	8.58	-5.44%
YoY %	-16.14%	-14.20%	-6.37%	5.32%	-19.85%	25.64%	-	-
Horiz. %	71.45%	85.20%	99.30%	106.06%	100.70%	125.64%	100.00%	-
DY	5.39	6.36	7.77	8.24	7.56	9.80	8.47	-7.25%
YoY %	-15.25%	-18.15%	-5.70%	8.99%	-22.86%	15.70%	-	-
Horiz. %	63.64%	75.09%	91.74%	97.28%	89.26%	115.70%	100.00%	-
P/NAPS	0.78	0.88	0.84	0.74	0.73	0.64	0.81	-0.62%
YoY %	-11.36%	4.76%	13.51%	1.37%	14.06%	-20.99%	-	-
Horiz. %	96.30%	108.64%	103.70%	91.36%	90.12%	79.01%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	21/07/14	24/07/13	25/07/12	28/07/11	22/07/10	04/08/09	28/07/08	-
Price	1.44	1.63	1.47	1.28	1.22	1.14	1.12	-
P/RPS	8.45	8.42	7.77	7.14	7.39	6.32	6.78	3.73%
YoY %	0.36%	8.37%	8.82%	-3.38%	16.93%	-6.78%	-	-
Horiz. %	124.63%	124.19%	114.60%	105.31%	109.00%	93.22%	100.00%	-
P/EPS	16.55	13.93	12.23	11.25	11.87	10.36	11.07	6.92%
YoY %	18.81%	13.90%	8.71%	-5.22%	14.58%	-6.41%	-	-
Horiz. %	149.50%	125.84%	110.48%	101.63%	107.23%	93.59%	100.00%	-
EY	6.04	7.18	8.18	8.89	8.43	9.65	9.04	-6.49%
YoY %	-15.88%	-12.22%	-7.99%	5.46%	-12.64%	6.75%	-	-
Horiz. %	66.81%	79.42%	90.49%	98.34%	93.25%	106.75%	100.00%	-
DY	5.32	6.25	7.46	8.05	7.38	8.77	8.93	-8.26%
YoY %	-14.88%	-16.22%	-7.33%	9.08%	-15.85%	-1.79%	-	-
Horiz. %	59.57%	69.99%	83.54%	90.15%	82.64%	98.21%	100.00%	-
P/NAPS	0.79	0.89	0.87	0.76	0.75	0.71	0.77	0.42%
YoY %	-11.24%	2.30%	14.47%	1.33%	5.63%	-7.79%	-	-
Horiz. %	102.60%	115.58%	112.99%	98.70%	97.40%	92.21%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos