[TWRREIT] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[TWRREIT] TOWER REITS
Announcement Date
10-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 49.96%
YoY- 9.58%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 40,549 38,428 36,161 38,047 35,133 29,436 14,816 18.25%
PBT 26,459 22,486 22,208 23,133 21,111 17,459 8,033 21.95%
Tax 0 0 0 0 0 0 0 -
NP 26,459 22,486 22,208 23,133 21,111 17,459 8,033 21.95%
-
NP to SH 26,459 22,486 22,208 23,133 21,111 17,459 8,033 21.95%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 14,090 15,942 13,953 14,914 14,022 11,977 6,783 12.94%
-
Net Worth 467,199 463,346 455,656 448,471 406,519 315,656 255,012 10.60%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 15,375 14,439 12,618 14,020 - - - -
Div Payout % 58.11% 64.21% 56.82% 60.61% - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 467,199 463,346 455,656 448,471 406,519 315,656 255,012 10.60%
NOSH 280,583 280,374 280,404 280,400 280,358 268,187 237,662 2.80%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 65.25% 58.51% 61.41% 60.80% 60.09% 59.31% 54.22% -
ROE 5.66% 4.85% 4.87% 5.16% 5.19% 5.53% 3.15% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 14.45 13.71 12.90 13.57 12.53 10.98 6.23 15.03%
EPS 9.43 8.02 7.92 8.25 7.53 6.51 3.38 18.63%
DPS 5.48 5.15 4.50 5.00 0.00 0.00 0.00 -
NAPS 1.6651 1.6526 1.625 1.5994 1.45 1.177 1.073 7.59%
Adjusted Per Share Value based on latest NOSH - 280,254
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 8.26 7.83 7.37 7.75 7.16 6.00 3.02 18.23%
EPS 5.39 4.58 4.52 4.71 4.30 3.56 1.64 21.91%
DPS 3.13 2.94 2.57 2.86 0.00 0.00 0.00 -
NAPS 0.9518 0.9439 0.9283 0.9136 0.8282 0.643 0.5195 10.60%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 - - -
Price 1.43 1.21 1.21 1.08 1.05 0.00 0.00 -
P/RPS 9.90 8.83 9.38 7.96 8.38 0.00 0.00 -
P/EPS 15.16 15.09 15.28 13.09 13.94 0.00 0.00 -
EY 6.59 6.63 6.55 7.64 7.17 0.00 0.00 -
DY 3.83 4.26 3.72 4.63 0.00 0.00 0.00 -
P/NAPS 0.86 0.73 0.74 0.68 0.72 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/10/12 15/11/11 10/11/10 10/11/09 11/11/08 13/11/07 22/11/06 -
Price 1.46 1.25 1.25 1.13 0.87 1.28 0.00 -
P/RPS 10.10 9.12 9.69 8.33 6.94 11.66 0.00 -
P/EPS 15.48 15.59 15.78 13.70 11.55 19.66 0.00 -
EY 6.46 6.42 6.34 7.30 8.66 5.09 0.00 -
DY 3.75 4.12 3.60 4.42 0.00 0.00 0.00 -
P/NAPS 0.88 0.76 0.77 0.71 0.60 1.09 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