[TWRREIT] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock

[TWRREIT] TOWER REITS

Announcement Date

04-Nov-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Sep-2014 [#3]

Profit Trend

QoQ- 35.0%

YoY- -33.63%

Quarter Report

Tower REIT-Quarterly Report.pdf

Latest QR

Upcoming QR

TWRREIT's Result

TWRREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/19	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Cumulative Result
Revenue	36,188	27,689	28,013	33,993	40,466	40,549	38,428	-0.79%
YoY %	30.69%	-1.16%	-17.59%	-16.00%	-0.20%	5.52%	-	-
Horiz. %	94.17%	72.05%	72.90%	88.46%	105.30%	105.52%	100.00%	-
PBT	20,766	16,969	14,701	16,482	24,832	26,459	22,486	-1.05%
YoY %	22.38%	15.43%	-10.81%	-33.63%	-6.15%	17.67%	-	-
Horiz. %	92.35%	75.46%	65.38%	73.30%	110.43%	117.67%	100.00%	-
Tax	-10,550	0	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
NP	10,216	16,969	14,701	16,482	24,832	26,459	22,486	-9.97%
YoY %	-39.80%	15.43%	-10.81%	-33.63%	-6.15%	17.67%	-	-
Horiz. %	45.43%	75.46%	65.38%	73.30%	110.43%	117.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,216	16,969	14,701	16,482	24,832	26,459	22,486	-9.97%
YoY %	-39.80%	15.43%	-10.81%	-33.63%	-6.15%	17.67%	-	-
Horiz. %	45.43%	75.46%	65.38%	73.30%	110.43%	117.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	50.80%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
Total Cost	25,972	10,720	13,312	17,511	15,634	14,090	15,942	6.72%
YoY %	142.28%	-19.47%	-23.98%	12.01%	10.96%	-11.62%	-	-
Horiz. %	162.92%	67.24%	83.50%	109.84%	98.07%	88.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	536,456	541,056	532,518	503,093	505,759	467,199	463,346	1.97%
YoY %	-0.85%	1.60%	5.85%	-0.53%	8.25%	0.83%	-	-
Horiz. %	115.78%	116.77%	114.93%	108.58%	109.15%	100.83%	100.00%	-

	31/03/19	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	11,500	8,976	8,977	10,735	14,281	15,375	14,439	-2.98%
YoY %	28.12%	-0.01%	-16.38%	-24.83%	-7.12%	6.48%	-	-
Horiz. %	79.65%	62.16%	62.17%	74.35%	98.91%	106.48%	100.00%	-
Div Payout %	112.57%	52.90%	61.07%	65.14%	57.51%	58.11%	64.21%	-
YoY %	112.80%	-13.38%	-6.25%	13.27%	-1.03%	-9.50%	-	-
Horiz. %	175.32%	82.39%	95.11%	101.45%	89.57%	90.50%	100.00%	-

	31/03/19	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	536,456	541,056	532,518	503,093	505,759	467,199	463,346	1.97%
YoY %	-0.85%	1.60%	5.85%	-0.53%	8.25%	0.83%	-	-
Horiz. %	115.78%	116.77%	114.93%	108.58%	109.15%	100.83%	100.00%	-
NOSH	280,500	280,500	280,553	280,306	280,587	280,583	280,374	0.00%
YoY %	0.00%	-0.02%	0.09%	-0.10%	0.00%	0.07%	-	-
Horiz. %	100.04%	100.04%	100.06%	99.98%	100.08%	100.07%	100.00%	-

	31/03/19	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	28.23%	61.28%	52.48%	48.49%	61.37%	65.25%	58.51%	-
YoY %	-53.93%	16.77%	8.23%	-20.99%	-5.95%	11.52%	-	-
Horiz. %	48.25%	104.73%	89.69%	82.87%	104.89%	111.52%	100.00%	-
ROE	1.90%	3.14%	2.76%	3.28%	4.91%	5.66%	4.85%	-
YoY %	-39.49%	13.77%	-15.85%	-33.20%	-13.25%	16.70%	-	-
Horiz. %	39.18%	64.74%	56.91%	67.63%	101.24%	116.70%	100.00%	-

	31/03/19	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	12.90	9.87	9.98	12.13	14.42	14.45	13.71	-0.80%
YoY %	30.70%	-1.10%	-17.72%	-15.88%	-0.21%	5.40%	-	-
Horiz. %	94.09%	71.99%	72.79%	88.48%	105.18%	105.40%	100.00%	-
EPS	3.64	6.05	5.24	5.88	8.85	9.43	8.02	-9.99%
YoY %	-39.83%	15.46%	-10.88%	-33.56%	-6.15%	17.58%	-	-
Horiz. %	45.39%	75.44%	65.34%	73.32%	110.35%	117.58%	100.00%	-
DPS	4.10	3.20	3.20	3.83	5.09	5.48	5.15	-2.99%
YoY %	28.12%	0.00%	-16.45%	-24.75%	-7.12%	6.41%	-	-
Horiz. %	79.61%	62.14%	62.14%	74.37%	98.83%	106.41%	100.00%	-
NAPS	1.9125	1.9289	1.8981	1.7948	1.8025	1.6651	1.6526	1.96%
YoY %	-0.85%	1.62%	5.76%	-0.43%	8.25%	0.76%	-	-
Horiz. %	115.73%	116.72%	114.86%	108.60%	109.07%	100.76%	100.00%	-

	31/03/19	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 281,118
RPS	7.37	5.64	5.71	6.92	8.24	8.26	7.83	-0.80%
YoY %	30.67%	-1.23%	-17.49%	-16.02%	-0.24%	5.49%	-	-
Horiz. %	94.13%	72.03%	72.92%	88.38%	105.24%	105.49%	100.00%	-
EPS	2.08	3.46	2.99	3.36	5.06	5.39	4.58	-9.98%
YoY %	-39.88%	15.72%	-11.01%	-33.60%	-6.12%	17.69%	-	-
Horiz. %	45.41%	75.55%	65.28%	73.36%	110.48%	117.69%	100.00%	-
DPS	2.34	1.83	1.83	2.19	2.91	3.13	2.94	-2.99%
YoY %	27.87%	0.00%	-16.44%	-24.74%	-7.03%	6.46%	-	-
Horiz. %	79.59%	62.24%	62.24%	74.49%	98.98%	106.46%	100.00%	-
NAPS	1.0929	1.1022	1.0848	1.0249	1.0303	0.9518	0.9439	1.97%
YoY %	-0.84%	1.60%	5.84%	-0.52%	8.25%	0.84%	-	-
Horiz. %	115.79%	116.77%	114.93%	108.58%	109.15%	100.84%	100.00%	-

	31/03/19	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	0.895	1.21	1.17	1.33	1.54	1.43	1.21	-
P/RPS	6.94	12.26	11.72	10.97	10.68	9.90	8.83	-3.15%
YoY %	-43.39%	4.61%	6.84%	2.72%	7.88%	12.12%	-	-
Horiz. %	78.60%	138.84%	132.73%	124.24%	120.95%	112.12%	100.00%	-
P/EPS	24.57	20.00	22.33	22.62	17.40	15.16	15.09	6.71%
YoY %	22.85%	-10.43%	-1.28%	30.00%	14.78%	0.46%	-	-
Horiz. %	162.82%	132.54%	147.98%	149.90%	115.31%	100.46%	100.00%	-
EY	4.07	5.00	4.48	4.42	5.75	6.59	6.63	-6.29%
YoY %	-18.60%	11.61%	1.36%	-23.13%	-12.75%	-0.60%	-	-
Horiz. %	61.39%	75.41%	67.57%	66.67%	86.73%	99.40%	100.00%	-
DY	4.58	2.64	2.74	2.88	3.31	3.83	4.26	0.96%
YoY %	73.48%	-3.65%	-4.86%	-12.99%	-13.58%	-10.09%	-	-
Horiz. %	107.51%	61.97%	64.32%	67.61%	77.70%	89.91%	100.00%	-
P/NAPS	0.47	0.63	0.62	0.74	0.85	0.86	0.73	-5.69%
YoY %	-25.40%	1.61%	-16.22%	-12.94%	-1.16%	17.81%	-	-
Horiz. %	64.38%	86.30%	84.93%	101.37%	116.44%	117.81%	100.00%	-

	31/03/19	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	18/04/19	11/11/16	26/11/15	04/11/14	18/11/13	30/10/12	15/11/11	-
Price	0.89	1.19	1.16	1.32	1.56	1.46	1.25	-
P/RPS	6.90	12.06	11.62	10.88	10.82	10.10	9.12	-3.64%
YoY %	-42.79%	3.79%	6.80%	0.55%	7.13%	10.75%	-	-
Horiz. %	75.66%	132.24%	127.41%	119.30%	118.64%	110.75%	100.00%	-
P/EPS	24.44	19.67	22.14	22.45	17.63	15.48	15.59	6.17%
YoY %	24.25%	-11.16%	-1.38%	27.34%	13.89%	-0.71%	-	-
Horiz. %	156.77%	126.17%	142.01%	144.00%	113.09%	99.29%	100.00%	-
EY	4.09	5.08	4.52	4.45	5.67	6.46	6.42	-5.83%
YoY %	-19.49%	12.39%	1.57%	-21.52%	-12.23%	0.62%	-	-
Horiz. %	63.71%	79.13%	70.40%	69.31%	88.32%	100.62%	100.00%	-
DY	4.61	2.69	2.76	2.90	3.26	3.75	4.12	1.50%
YoY %	71.38%	-2.54%	-4.83%	-11.04%	-13.07%	-8.98%	-	-
Horiz. %	111.89%	65.29%	66.99%	70.39%	79.13%	91.02%	100.00%	-
P/NAPS	0.47	0.62	0.61	0.74	0.87	0.88	0.76	-6.20%
YoY %	-24.19%	1.64%	-17.57%	-14.94%	-1.14%	15.79%	-	-
Horiz. %	61.84%	81.58%	80.26%	97.37%	114.47%	115.79%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos