[TWRREIT] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock

[TWRREIT] TOWER REITS

Announcement Date

25-Jul-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Jun-2012 [#2]

Profit Trend

QoQ- -15.15%

YoY- 5.6%

Quarter Report

Tower REIT-Quarterly Report.pdf

Latest QR

Upcoming QR

TWRREIT's Result

TWRREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Annualized Quarter Result
Revenue	38,162	47,830	54,256	53,038	50,242	46,372	50,608	-4.59%
YoY %	-20.21%	-11.84%	2.30%	5.57%	8.35%	-8.37%	-	-
Horiz. %	75.41%	94.51%	107.21%	104.80%	99.28%	91.63%	100.00%	-
PBT	19,728	24,418	32,796	33,698	31,910	28,862	30,852	-7.17%
YoY %	-19.21%	-25.55%	-2.68%	5.60%	10.56%	-6.45%	-	-
Horiz. %	63.94%	79.15%	106.30%	109.22%	103.43%	93.55%	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	19,728	24,418	32,796	33,698	31,910	28,862	30,852	-7.17%
YoY %	-19.21%	-25.55%	-2.68%	5.60%	10.56%	-6.45%	-	-
Horiz. %	63.94%	79.15%	106.30%	109.22%	103.43%	93.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,728	24,418	32,796	33,698	31,910	28,862	30,852	-7.17%
YoY %	-19.21%	-25.55%	-2.68%	5.60%	10.56%	-6.45%	-	-
Horiz. %	63.94%	79.15%	106.30%	109.22%	103.43%	93.55%	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	18,434	23,412	21,460	19,340	18,332	17,510	19,756	-1.14%
YoY %	-21.26%	9.10%	10.96%	5.50%	4.69%	-11.37%	-	-
Horiz. %	93.31%	118.51%	108.63%	97.89%	92.79%	88.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	536,046	510,195	511,085	472,556	471,303	455,109	447,886	3.03%
YoY %	5.07%	-0.17%	8.15%	0.27%	3.56%	1.61%	-	-
Horiz. %	119.68%	113.91%	114.11%	105.51%	105.23%	101.61%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	17,934	21,499	28,535	30,726	28,881	25,268	28,047	-7.17%
YoY %	-16.58%	-24.66%	-7.13%	6.39%	14.30%	-9.91%	-	-
Horiz. %	63.94%	76.65%	101.74%	109.55%	102.97%	90.09%	100.00%	-
Div Payout %	90.91%	88.05%	87.01%	91.18%	90.51%	87.55%	90.91%	-
YoY %	3.25%	1.20%	-4.57%	0.74%	3.38%	-3.70%	-	-
Horiz. %	100.00%	96.85%	95.71%	100.30%	99.56%	96.30%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	536,046	510,195	511,085	472,556	471,303	455,109	447,886	3.03%
YoY %	5.07%	-0.17%	8.15%	0.27%	3.56%	1.61%	-	-
Horiz. %	119.68%	113.91%	114.11%	105.51%	105.23%	101.61%	100.00%	-
NOSH	280,227	280,666	280,307	280,349	280,404	280,758	280,472	-0.01%
YoY %	-0.16%	0.13%	-0.01%	-0.02%	-0.13%	0.10%	-	-
Horiz. %	99.91%	100.07%	99.94%	99.96%	99.98%	100.10%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	51.70%	51.05%	60.45%	63.54%	63.51%	62.24%	60.96%	-
YoY %	1.27%	-15.55%	-4.86%	0.05%	2.04%	2.10%	-	-
Horiz. %	84.81%	83.74%	99.16%	104.23%	104.18%	102.10%	100.00%	-
ROE	3.68%	4.79%	6.42%	7.13%	6.77%	6.34%	6.89%	-
YoY %	-23.17%	-25.39%	-9.96%	5.32%	6.78%	-7.98%	-	-
Horiz. %	53.41%	69.52%	93.18%	103.48%	98.26%	92.02%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	13.62	17.04	19.36	18.92	17.92	16.52	18.04	-4.57%
YoY %	-20.07%	-11.98%	2.33%	5.58%	8.47%	-8.43%	-	-
Horiz. %	75.50%	94.46%	107.32%	104.88%	99.33%	91.57%	100.00%	-
EPS	7.04	8.70	11.70	12.02	11.38	10.28	11.00	-7.16%
YoY %	-19.08%	-25.64%	-2.66%	5.62%	10.70%	-6.55%	-	-
Horiz. %	64.00%	79.09%	106.36%	109.27%	103.45%	93.45%	100.00%	-
DPS	6.40	7.66	10.18	10.96	10.30	9.00	10.00	-7.16%
YoY %	-16.45%	-24.75%	-7.12%	6.41%	14.44%	-10.00%	-	-
Horiz. %	64.00%	76.60%	101.80%	109.60%	103.00%	90.00%	100.00%	-
NAPS	1.9129	1.8178	1.8233	1.6856	1.6808	1.621	1.5969	3.05%
YoY %	5.23%	-0.30%	8.17%	0.29%	3.69%	1.51%	-	-
Horiz. %	119.79%	113.83%	114.18%	105.55%	105.25%	101.51%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 280,161
RPS	7.77	9.74	11.05	10.80	10.24	9.45	10.31	-4.60%
YoY %	-20.23%	-11.86%	2.31%	5.47%	8.36%	-8.34%	-	-
Horiz. %	75.36%	94.47%	107.18%	104.75%	99.32%	91.66%	100.00%	-
EPS	4.02	4.97	6.68	6.86	6.50	5.88	6.29	-7.18%
YoY %	-19.11%	-25.60%	-2.62%	5.54%	10.54%	-6.52%	-	-
Horiz. %	63.91%	79.01%	106.20%	109.06%	103.34%	93.48%	100.00%	-
DPS	3.65	4.38	5.81	6.26	5.88	5.15	5.71	-7.18%
YoY %	-16.67%	-24.61%	-7.19%	6.46%	14.17%	-9.81%	-	-
Horiz. %	63.92%	76.71%	101.75%	109.63%	102.98%	90.19%	100.00%	-
NAPS	1.092	1.0394	1.0412	0.9627	0.9601	0.9271	0.9124	3.03%
YoY %	5.06%	-0.17%	8.15%	0.27%	3.56%	1.61%	-	-
Horiz. %	119.68%	113.92%	114.12%	105.51%	105.23%	101.61%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	1.21	1.42	1.60	1.41	1.25	1.19	1.02	-
P/RPS	8.89	8.33	8.27	7.45	6.98	7.20	5.65	7.84%
YoY %	6.72%	0.73%	11.01%	6.73%	-3.06%	27.43%	-	-
Horiz. %	157.35%	147.43%	146.37%	131.86%	123.54%	127.43%	100.00%	-
P/EPS	17.19	16.32	13.68	11.73	10.98	11.58	9.27	10.83%
YoY %	5.33%	19.30%	16.62%	6.83%	-5.18%	24.92%	-	-
Horiz. %	185.44%	176.05%	147.57%	126.54%	118.45%	124.92%	100.00%	-
EY	5.82	6.13	7.31	8.52	9.10	8.64	10.78	-9.75%
YoY %	-5.06%	-16.14%	-14.20%	-6.37%	5.32%	-19.85%	-	-
Horiz. %	53.99%	56.86%	67.81%	79.04%	84.42%	80.15%	100.00%	-
DY	5.29	5.39	6.36	7.77	8.24	7.56	9.80	-9.76%
YoY %	-1.86%	-15.25%	-18.15%	-5.70%	8.99%	-22.86%	-	-
Horiz. %	53.98%	55.00%	64.90%	79.29%	84.08%	77.14%	100.00%	-
P/NAPS	0.63	0.78	0.88	0.84	0.74	0.73	0.64	-0.26%
YoY %	-19.23%	-11.36%	4.76%	13.51%	1.37%	14.06%	-	-
Horiz. %	98.44%	121.88%	137.50%	131.25%	115.62%	114.06%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	23/07/15	21/07/14	24/07/13	25/07/12	28/07/11	22/07/10	04/08/09	-
Price	1.23	1.44	1.63	1.47	1.28	1.22	1.14	-
P/RPS	9.03	8.45	8.42	7.77	7.14	7.39	6.32	6.12%
YoY %	6.86%	0.36%	8.37%	8.82%	-3.38%	16.93%	-	-
Horiz. %	142.88%	133.70%	133.23%	122.94%	112.97%	116.93%	100.00%	-
P/EPS	17.47	16.55	13.93	12.23	11.25	11.87	10.36	9.09%
YoY %	5.56%	18.81%	13.90%	8.71%	-5.22%	14.58%	-	-
Horiz. %	168.63%	159.75%	134.46%	118.05%	108.59%	114.58%	100.00%	-
EY	5.72	6.04	7.18	8.18	8.89	8.43	9.65	-8.34%
YoY %	-5.30%	-15.88%	-12.22%	-7.99%	5.46%	-12.64%	-	-
Horiz. %	59.27%	62.59%	74.40%	84.77%	92.12%	87.36%	100.00%	-
DY	5.20	5.32	6.25	7.46	8.05	7.38	8.77	-8.33%
YoY %	-2.26%	-14.88%	-16.22%	-7.33%	9.08%	-15.85%	-	-
Horiz. %	59.29%	60.66%	71.27%	85.06%	91.79%	84.15%	100.00%	-
P/NAPS	0.64	0.79	0.89	0.87	0.76	0.75	0.71	-1.71%
YoY %	-18.99%	-11.24%	2.30%	14.47%	1.33%	5.63%	-	-
Horiz. %	90.14%	111.27%	125.35%	122.54%	107.04%	105.63%	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