[TWRREIT] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[TWRREIT] TOWER REITS
Announcement Date
30-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 102.35%
YoY- 131.21%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 37,297 44,482 52,871 54,485 51,956 49,266 49,828 -4.71%
PBT 38,666 48,734 32,667 71,387 30,875 30,691 35,825 1.27%
Tax -12,873 0 0 0 0 0 0 -
NP 25,793 48,734 32,667 71,387 30,875 30,691 35,825 -5.32%
-
NP to SH 25,793 48,734 32,667 71,387 30,875 30,691 35,825 -5.32%
-
Tax Rate 33.29% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 11,504 -4,252 20,204 -16,902 21,081 18,575 14,003 -3.22%
-
Net Worth 543,251 535,793 513,250 511,966 471,818 471,025 454,363 3.02%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 19,428 19,723 30,003 32,313 30,426 28,053 14,027 5.57%
Div Payout % 75.33% 40.47% 91.85% 45.27% 98.55% 91.41% 39.15% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 543,251 535,793 513,250 511,966 471,818 471,025 454,363 3.02%
NOSH 280,358 280,564 280,403 280,499 280,426 280,539 280,540 -0.01%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 69.16% 109.56% 61.79% 131.02% 59.43% 62.30% 71.90% -
ROE 4.75% 9.10% 6.36% 13.94% 6.54% 6.52% 7.88% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 13.30 15.85 18.86 19.42 18.53 17.56 17.76 -4.70%
EPS 9.20 17.37 11.65 25.45 11.01 10.94 12.77 -5.31%
DPS 6.93 7.03 10.70 11.52 10.85 10.00 5.00 5.58%
NAPS 1.9377 1.9097 1.8304 1.8252 1.6825 1.679 1.6196 3.03%
Adjusted Per Share Value based on latest NOSH - 280,449
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 7.60 9.06 10.77 11.10 10.58 10.04 10.15 -4.70%
EPS 5.25 9.93 6.65 14.54 6.29 6.25 7.30 -5.34%
DPS 3.96 4.02 6.11 6.58 6.20 5.72 2.86 5.57%
NAPS 1.1067 1.0915 1.0456 1.043 0.9612 0.9596 0.9256 3.02%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.23 1.27 1.50 1.46 1.29 1.24 1.14 -
P/RPS 9.25 8.01 7.96 7.52 6.96 7.06 6.42 6.27%
P/EPS 13.37 7.31 12.88 5.74 11.72 11.33 8.93 6.95%
EY 7.48 13.68 7.77 17.43 8.53 8.82 11.20 -6.50%
DY 5.63 5.54 7.13 7.89 8.41 8.06 4.39 4.23%
P/NAPS 0.63 0.67 0.82 0.80 0.77 0.74 0.70 -1.73%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 28/01/16 28/01/15 27/01/14 30/01/13 19/01/12 31/01/11 03/02/10 -
Price 1.20 1.30 1.52 1.51 1.30 1.22 1.18 -
P/RPS 9.02 8.20 8.06 7.77 7.02 6.95 6.64 5.23%
P/EPS 13.04 7.48 13.05 5.93 11.81 11.15 9.24 5.90%
EY 7.67 13.36 7.66 16.85 8.47 8.97 10.82 -5.57%
DY 5.77 5.41 7.04 7.63 8.35 8.20 4.24 5.26%
P/NAPS 0.62 0.68 0.83 0.83 0.77 0.73 0.73 -2.68%

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