[TWRREIT] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[TWRREIT] TOWER REITS
Announcement Date
22-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 2.83%
YoY- -5.09%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 13,219 12,931 12,272 12,150 12,756 12,130 10,397 4.07%
PBT 7,036 6,920 7,456 7,316 7,708 7,659 6,332 1.77%
Tax 0 0 0 0 0 0 0 -
NP 7,036 6,920 7,456 7,316 7,708 7,659 6,332 1.77%
-
NP to SH 7,036 6,920 7,456 7,316 7,708 7,659 6,332 1.77%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 6,183 6,011 4,816 4,834 5,048 4,471 4,065 7.23%
-
Net Worth 511,105 472,240 471,129 454,376 447,596 406,516 323,520 7.91%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 14,268 15,352 14,435 12,613 14,014 14,027 11,207 4.10%
Div Payout % 202.79% 221.86% 193.61% 172.41% 181.82% 183.15% 176.99% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 511,105 472,240 471,129 454,376 447,596 406,516 323,520 7.91%
NOSH 280,318 280,161 280,300 280,306 280,290 280,549 280,176 0.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 53.23% 53.51% 60.76% 60.21% 60.43% 63.14% 60.90% -
ROE 1.38% 1.47% 1.58% 1.61% 1.72% 1.88% 1.96% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 4.72 4.62 4.38 4.33 4.55 4.32 3.71 4.09%
EPS 2.51 2.47 2.66 2.61 2.75 2.73 2.26 1.76%
DPS 5.09 5.48 5.15 4.50 5.00 5.00 4.00 4.09%
NAPS 1.8233 1.6856 1.6808 1.621 1.5969 1.449 1.1547 7.90%
Adjusted Per Share Value based on latest NOSH - 280,306
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 2.69 2.63 2.50 2.48 2.60 2.47 2.12 4.04%
EPS 1.43 1.41 1.52 1.49 1.57 1.56 1.29 1.73%
DPS 2.91 3.13 2.94 2.57 2.86 2.86 2.28 4.14%
NAPS 1.0412 0.962 0.9598 0.9256 0.9118 0.8281 0.6591 7.91%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 - -
Price 1.60 1.41 1.25 1.19 1.02 1.18 0.00 -
P/RPS 33.93 30.55 28.55 27.45 22.41 27.29 0.00 -
P/EPS 63.75 57.09 46.99 45.59 37.09 43.22 0.00 -
EY 1.57 1.75 2.13 2.19 2.70 2.31 0.00 -
DY 3.18 3.89 4.12 3.78 4.90 4.24 0.00 -
P/NAPS 0.88 0.84 0.74 0.73 0.64 0.81 0.00 -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 24/07/13 25/07/12 28/07/11 22/07/10 04/08/09 28/07/08 02/08/07 -
Price 1.63 1.47 1.28 1.22 1.14 1.12 0.00 -
P/RPS 34.57 31.85 29.24 28.15 25.05 25.90 0.00 -
P/EPS 64.94 59.51 48.12 46.74 41.45 41.03 0.00 -
EY 1.54 1.68 2.08 2.14 2.41 2.44 0.00 -
DY 3.12 3.73 4.02 3.69 4.39 4.46 0.00 -
P/NAPS 0.89 0.87 0.76 0.75 0.71 0.77 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