[TWRREIT] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[TWRREIT] TOWER REITS
Announcement Date
03-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 16.15%
YoY- -46.11%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 54,485 51,956 49,266 49,828 46,336 40,323 22,340 16.00%
PBT 71,387 30,875 30,691 35,825 66,475 106,189 51,224 5.68%
Tax 0 0 0 0 0 0 0 -
NP 71,387 30,875 30,691 35,825 66,475 106,189 51,224 5.68%
-
NP to SH 71,387 30,875 30,691 35,825 66,475 106,189 51,224 5.68%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -16,902 21,081 18,575 14,003 -20,139 -65,866 -28,884 -8.53%
-
Net Worth 511,966 471,818 471,025 454,363 446,504 392,850 285,211 10.23%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 32,313 30,426 28,053 14,027 26,225 23,006 12,681 16.85%
Div Payout % 45.27% 98.55% 91.41% 39.15% 39.45% 21.67% 24.76% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 511,966 471,818 471,025 454,363 446,504 392,850 285,211 10.23%
NOSH 280,499 280,426 280,539 280,540 280,485 271,305 237,477 2.81%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 131.02% 59.43% 62.30% 71.90% 143.46% 263.35% 229.29% -
ROE 13.94% 6.54% 6.52% 7.88% 14.89% 27.03% 17.96% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 19.42 18.53 17.56 17.76 16.52 14.86 9.41 12.82%
EPS 25.45 11.01 10.94 12.77 23.70 39.14 21.57 2.79%
DPS 11.52 10.85 10.00 5.00 9.35 8.48 5.34 13.65%
NAPS 1.8252 1.6825 1.679 1.6196 1.5919 1.448 1.201 7.21%
Adjusted Per Share Value based on latest NOSH - 280,796
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 11.10 10.58 10.04 10.15 9.44 8.21 4.55 16.00%
EPS 14.54 6.29 6.25 7.30 13.54 21.63 10.44 5.67%
DPS 6.58 6.20 5.72 2.86 5.34 4.69 2.58 16.87%
NAPS 1.043 0.9612 0.9596 0.9256 0.9096 0.8003 0.581 10.23%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 - -
Price 1.46 1.29 1.24 1.14 0.88 1.38 0.00 -
P/RPS 7.52 6.96 7.06 6.42 5.33 9.29 0.00 -
P/EPS 5.74 11.72 11.33 8.93 3.71 3.53 0.00 -
EY 17.43 8.53 8.82 11.20 26.93 28.36 0.00 -
DY 7.89 8.41 8.06 4.39 10.63 6.14 0.00 -
P/NAPS 0.80 0.77 0.74 0.70 0.55 0.95 0.00 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 30/01/13 19/01/12 31/01/11 03/02/10 06/02/09 05/02/08 30/01/07 -
Price 1.51 1.30 1.22 1.18 0.95 1.30 0.00 -
P/RPS 7.77 7.02 6.95 6.64 5.75 8.75 0.00 -
P/EPS 5.93 11.81 11.15 9.24 4.01 3.32 0.00 -
EY 16.85 8.47 8.97 10.82 24.95 30.11 0.00 -
DY 7.63 8.35 8.20 4.24 9.84 6.52 0.00 -
P/NAPS 0.83 0.77 0.73 0.73 0.60 0.90 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