[TWRREIT] YoY Annualized Quarter Result on 31-Mar-2020 [#3]

Stock
[TWRREIT] TOWER REITS
Announcement Date
13-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- 9.4%
YoY- -5.32%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/09/16 30/09/15 CAGR
Revenue 33,626 32,476 31,362 22,394 31,018 36,918 37,350 -1.38%
PBT 1,473 6,430 6,400 8,290 17,799 22,625 19,601 -29.17%
Tax 0 0 0 0 -9,042 0 0 -
NP 1,473 6,430 6,400 8,290 8,756 22,625 19,601 -29.17%
-
NP to SH 1,473 6,430 6,400 8,290 8,756 22,625 19,601 -29.17%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 50.80% 0.00% 0.00% -
Total Cost 32,153 26,045 24,962 14,104 22,261 14,293 17,749 8.23%
-
Net Worth 519,766 520,299 531,856 531,771 536,456 541,056 532,518 -0.32%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/09/16 30/09/15 CAGR
Div 1,159 4,488 3,926 19,373 9,857 11,968 11,970 -26.73%
Div Payout % 78.69% 69.79% 61.36% 233.67% 112.57% 52.90% 61.07% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/09/16 30/09/15 CAGR
Net Worth 519,766 520,299 531,856 531,771 536,456 541,056 532,518 -0.32%
NOSH 280,500 280,500 280,500 280,500 280,500 280,500 280,553 -0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/09/16 30/09/15 CAGR
NP Margin 4.38% 19.80% 20.41% 37.02% 28.23% 61.28% 52.48% -
ROE 0.28% 1.24% 1.20% 1.56% 1.63% 4.18% 3.68% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/09/16 30/09/15 CAGR
RPS 11.99 11.58 11.18 7.98 11.06 13.16 13.31 -1.38%
EPS 0.52 2.29 2.28 2.96 3.12 8.07 6.99 -29.26%
DPS 0.41 1.60 1.40 6.91 3.51 4.27 4.27 -26.82%
NAPS 1.853 1.8549 1.8961 1.8958 1.9125 1.9289 1.8981 -0.31%
Adjusted Per Share Value based on latest NOSH - 280,500
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/09/16 30/09/15 CAGR
RPS 6.85 6.62 6.39 4.56 6.32 7.52 7.61 -1.39%
EPS 0.30 1.31 1.30 1.69 1.78 4.61 3.99 -29.16%
DPS 0.24 0.91 0.80 3.95 2.01 2.44 2.44 -26.58%
NAPS 1.0589 1.0599 1.0835 1.0833 1.0929 1.1022 1.0848 -0.32%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/09/16 30/09/15 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/09/16 30/09/15 -
Price 0.44 0.525 0.59 0.58 0.895 1.21 1.17 -
P/RPS 3.67 4.53 5.28 7.26 8.09 9.19 8.79 -10.98%
P/EPS 83.77 22.90 25.86 19.62 28.67 15.00 16.75 23.92%
EY 1.19 4.37 3.87 5.10 3.49 6.67 5.97 -19.33%
DY 0.94 3.05 2.37 11.91 3.93 3.53 3.65 -16.53%
P/NAPS 0.24 0.28 0.31 0.31 0.47 0.63 0.62 -11.88%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/09/16 30/09/15 CAGR
Date 20/04/23 25/04/22 22/04/21 13/05/20 18/04/19 11/11/16 26/11/15 -
Price 0.45 0.56 0.605 0.75 0.89 1.19 1.16 -
P/RPS 3.75 4.84 5.41 9.39 8.05 9.04 8.71 -10.62%
P/EPS 85.67 24.43 26.52 25.37 28.51 14.75 16.60 24.44%
EY 1.17 4.09 3.77 3.94 3.51 6.78 6.02 -19.61%
DY 0.92 2.86 2.31 9.21 3.95 3.59 3.68 -16.86%
P/NAPS 0.24 0.30 0.32 0.40 0.47 0.62 0.61 -11.68%

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