[TWRREIT] YoY Cumulative 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- 118.34%
YoY- 517.29%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Revenue 20,083 18,137 16,613 16,362 15,098 11,231 29,692 -6.30%
PBT 4,321 700 959 3,659 3,013 3,789 15,815 -19.43%
Tax 0 0 0 0 0 0 -10,550 -
NP 4,321 700 959 3,659 3,013 3,789 5,265 -3.23%
-
NP to SH 4,321 700 959 3,659 3,013 3,789 5,265 -3.23%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 66.71% -
Total Cost 15,762 17,437 15,654 12,703 12,085 7,442 24,427 -7.03%
-
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 4,026 645 869 3,366 2,945 11,023 11,500 -16.03%
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 0.76% 0.14% 0.18% 0.70% 0.57% 0.71% 0.99% -
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 4.09 6.47 5.92 5.83 5.38 4.00 10.59 -14.65%
EPS 0.88 0.25 0.34 1.30 1.07 1.35 1.88 -11.87%
DPS 0.82 0.23 0.31 1.20 1.05 3.93 4.10 -23.50%
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 4.12 3.72 3.40 3.35 3.09 2.30 6.09 -6.30%
EPS 0.89 0.14 0.20 0.75 0.62 0.78 1.08 -3.17%
DPS 0.83 0.13 0.18 0.69 0.60 2.26 2.36 -15.97%
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 7.58 5.72 7.68 9.60 10.78 20.48 8.69 -2.24%
P/EPS 35.23 148.26 133.08 42.93 54.00 60.70 49.01 -5.34%
EY 2.84 0.67 0.75 2.33 1.85 1.65 2.04 5.66%
DY 2.65 0.62 0.68 2.14 1.81 4.79 4.46 -8.30%
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 7.21 5.41 8.53 9.17 10.59 20.23 8.50 -2.70%
P/EPS 33.52 140.25 147.71 41.01 53.07 59.96 47.95 -5.78%
EY 2.98 0.71 0.68 2.44 1.88 1.67 2.09 6.08%
DY 2.78 0.66 0.61 2.24 1.84 4.85 4.56 -7.90%
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