[TWRREIT] YoY Cumulative Quarter Result on 31-Dec-2018 [#2]

Stock
[TWRREIT] TOWER REITS
Announcement Date
25-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -47.03%
YoY- -73.4%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 16,362 15,098 11,231 29,692 17,679 18,975 19,081 -2.33%
PBT 3,659 3,013 3,789 15,815 10,143 11,772 9,864 -14.13%
Tax 0 0 0 -10,550 0 0 0 -
NP 3,659 3,013 3,789 5,265 10,143 11,772 9,864 -14.13%
-
NP to SH 3,659 3,013 3,789 5,265 10,143 11,772 9,864 -14.13%
-
Tax Rate 0.00% 0.00% 0.00% 66.71% 0.00% 0.00% 0.00% -
Total Cost 12,703 12,085 7,442 24,427 7,536 7,203 9,217 5.05%
-
Net Worth 522,515 533,006 532,837 531,519 544,331 544,426 536,046 -0.39%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 CAGR
Div 3,366 2,945 11,023 11,500 8,966 8,969 8,967 -13.97%
Div Payout % 91.99% 97.75% 290.94% 218.43% 88.40% 76.19% 90.91% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 522,515 533,006 532,837 531,519 544,331 544,426 536,046 -0.39%
NOSH 280,500 280,500 280,500 280,500 280,193 280,285 280,227 0.01%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 22.36% 19.96% 33.74% 17.73% 57.37% 62.04% 51.70% -
ROE 0.70% 0.57% 0.71% 0.99% 1.86% 2.16% 1.84% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 5.83 5.38 4.00 10.59 6.31 6.77 6.81 -2.35%
EPS 1.30 1.07 1.35 1.88 3.62 4.20 3.52 -14.18%
DPS 1.20 1.05 3.93 4.10 3.20 3.20 3.20 -13.98%
NAPS 1.8628 1.9002 1.8996 1.8949 1.9427 1.9424 1.9129 -0.40%
Adjusted Per Share Value based on latest NOSH - 280,500
31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 3.33 3.08 2.29 6.05 3.60 3.87 3.89 -2.35%
EPS 0.75 0.61 0.77 1.07 2.07 2.40 2.01 -14.05%
DPS 0.69 0.60 2.25 2.34 1.83 1.83 1.83 -13.91%
NAPS 1.0645 1.0858 1.0855 1.0828 1.1089 1.1091 1.092 -0.39%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 -
Price 0.56 0.58 0.82 0.92 1.21 1.21 1.21 -
P/RPS 9.60 10.78 20.48 8.69 19.18 17.87 17.77 -9.02%
P/EPS 42.93 54.00 60.70 49.01 33.43 28.81 34.38 3.47%
EY 2.33 1.85 1.65 2.04 2.99 3.47 2.91 -3.35%
DY 2.14 1.81 4.79 4.46 2.64 2.64 2.64 -3.17%
P/NAPS 0.30 0.31 0.43 0.49 0.62 0.62 0.63 -10.77%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 CAGR
Date 21/01/22 21/01/21 22/01/20 25/01/19 07/08/17 15/08/16 23/07/15 -
Price 0.535 0.57 0.81 0.90 1.21 1.25 1.23 -
P/RPS 9.17 10.59 20.23 8.50 19.18 18.46 18.06 -9.88%
P/EPS 41.01 53.07 59.96 47.95 33.43 29.76 34.94 2.49%
EY 2.44 1.88 1.67 2.09 2.99 3.36 2.86 -2.41%
DY 2.24 1.84 4.85 4.56 2.64 2.56 2.60 -2.26%
P/NAPS 0.29 0.30 0.43 0.47 0.62 0.64 0.64 -11.45%

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