[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
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 38,162 47,830 54,256 53,038 50,242 46,372 50,608 -4.59%
PBT 19,728 24,418 32,796 33,698 31,910 28,862 30,852 -7.17%
Tax 0 0 0 0 0 0 0 -
NP 19,728 24,418 32,796 33,698 31,910 28,862 30,852 -7.17%
-
NP to SH 19,728 24,418 32,796 33,698 31,910 28,862 30,852 -7.17%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 18,434 23,412 21,460 19,340 18,332 17,510 19,756 -1.14%
-
Net Worth 536,046 510,195 511,085 472,556 471,303 455,109 447,886 3.03%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 17,934 21,499 28,535 30,726 28,881 25,268 28,047 -7.17%
Div Payout % 90.91% 88.05% 87.01% 91.18% 90.51% 87.55% 90.91% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 536,046 510,195 511,085 472,556 471,303 455,109 447,886 3.03%
NOSH 280,227 280,666 280,307 280,349 280,404 280,758 280,472 -0.01%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 51.70% 51.05% 60.45% 63.54% 63.51% 62.24% 60.96% -
ROE 3.68% 4.79% 6.42% 7.13% 6.77% 6.34% 6.89% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 13.62 17.04 19.36 18.92 17.92 16.52 18.04 -4.57%
EPS 7.04 8.70 11.70 12.02 11.38 10.28 11.00 -7.16%
DPS 6.40 7.66 10.18 10.96 10.30 9.00 10.00 -7.16%
NAPS 1.9129 1.8178 1.8233 1.6856 1.6808 1.621 1.5969 3.05%
Adjusted Per Share Value based on latest NOSH - 280,161
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 7.77 9.74 11.05 10.80 10.24 9.45 10.31 -4.60%
EPS 4.02 4.97 6.68 6.86 6.50 5.88 6.29 -7.18%
DPS 3.65 4.38 5.81 6.26 5.88 5.15 5.71 -7.18%
NAPS 1.092 1.0394 1.0412 0.9627 0.9601 0.9271 0.9124 3.03%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
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%
P/EPS 17.19 16.32 13.68 11.73 10.98 11.58 9.27 10.83%
EY 5.82 6.13 7.31 8.52 9.10 8.64 10.78 -9.75%
DY 5.29 5.39 6.36 7.77 8.24 7.56 9.80 -9.76%
P/NAPS 0.63 0.78 0.88 0.84 0.74 0.73 0.64 -0.26%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
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%
P/EPS 17.47 16.55 13.93 12.23 11.25 11.87 10.36 9.09%
EY 5.72 6.04 7.18 8.18 8.89 8.43 9.65 -8.34%
DY 5.20 5.32 6.25 7.46 8.05 7.38 8.77 -8.33%
P/NAPS 0.64 0.79 0.89 0.87 0.76 0.75 0.71 -1.71%

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