[TWRREIT] YoY Annualized Quarter Result on 31-Dec-2024 [#2]

Stock
[TWRREIT] TOWER REITS
Announcement Date
20-Jan-2025
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2025
Quarter
31-Dec-2024 [#2]
Profit Trend
QoQ- 9.17%
YoY- 517.29%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Revenue 40,166 36,274 33,226 32,724 30,196 22,462 32,391 3.64%
PBT 8,642 1,400 1,918 7,318 6,026 7,578 17,252 -10.87%
Tax 0 0 0 0 0 0 -11,509 -
NP 8,642 1,400 1,918 7,318 6,026 7,578 5,743 7.04%
-
NP to SH 8,642 1,400 1,918 7,318 6,026 7,578 5,743 7.04%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 66.71% -
Total Cost 31,524 34,874 31,308 25,406 24,170 14,884 26,647 2.83%
-
Net Worth 570,813 501,001 520,495 522,515 533,006 532,837 531,519 1.19%
Dividend
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Div 8,052 1,290 1,739 6,732 5,890 22,047 12,546 -7.11%
Div Payout % 93.18% 92.16% 90.67% 91.99% 97.75% 290.94% 218.43% -
Equity
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Net Worth 570,813 501,001 520,495 522,515 533,006 532,837 531,519 1.19%
NOSH 491,022 280,500 280,500 280,500 280,500 280,500 280,500 9.77%
Ratio Analysis
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
NP Margin 21.52% 3.86% 5.77% 22.36% 19.96% 33.74% 17.73% -
ROE 1.51% 0.28% 0.37% 1.40% 1.13% 1.42% 1.08% -
Per Share
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 8.18 12.93 11.85 11.67 10.77 8.01 11.55 -5.58%
EPS 1.76 0.50 0.68 2.60 2.14 2.70 2.05 -2.50%
DPS 1.64 0.46 0.62 2.40 2.10 7.86 4.47 -15.37%
NAPS 1.1625 1.7861 1.8556 1.8628 1.9002 1.8996 1.8949 -7.81%
Adjusted Per Share Value based on latest NOSH - 487,916
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 8.23 7.43 6.81 6.71 6.19 4.60 6.64 3.63%
EPS 1.77 0.29 0.39 1.50 1.24 1.55 1.18 6.98%
DPS 1.65 0.26 0.36 1.38 1.21 4.52 2.57 -7.11%
NAPS 1.1699 1.0268 1.0668 1.0709 1.0924 1.0921 1.0894 1.19%
Price Multiplier on Financial Quarter End Date
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 31/12/24 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 -
Price 0.31 0.37 0.455 0.56 0.58 0.82 0.92 -
P/RPS 3.79 2.86 3.84 4.80 5.39 10.24 7.97 -11.64%
P/EPS 17.61 74.13 66.54 21.46 27.00 30.35 44.93 -14.44%
EY 5.68 1.35 1.50 4.66 3.70 3.29 2.23 16.84%
DY 5.29 1.24 1.36 4.29 3.62 9.59 4.86 1.42%
P/NAPS 0.27 0.21 0.25 0.30 0.31 0.43 0.49 -9.44%
Price Multiplier on Announcement Date
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 20/01/25 24/01/24 30/01/23 21/01/22 21/01/21 22/01/20 25/01/19 -
Price 0.295 0.35 0.505 0.535 0.57 0.81 0.90 -
P/RPS 3.61 2.71 4.26 4.59 5.29 10.12 7.79 -12.02%
P/EPS 16.76 70.13 73.85 20.51 26.53 29.98 43.95 -14.83%
EY 5.97 1.43 1.35 4.88 3.77 3.34 2.28 17.38%
DY 5.56 1.31 1.23 4.49 3.68 9.70 4.97 1.88%
P/NAPS 0.25 0.20 0.27 0.29 0.30 0.43 0.47 -9.97%

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