[TWRREIT] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[TWRREIT] TOWER REITS
Announcement Date
24-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -24.85%
YoY- 1.68%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 9,367 9,500 11,795 13,219 12,931 12,272 12,150 -4.23%
PBT 5,440 5,810 5,446 7,036 6,920 7,456 7,316 -4.81%
Tax 0 0 0 0 0 0 0 -
NP 5,440 5,810 5,446 7,036 6,920 7,456 7,316 -4.81%
-
NP to SH 5,440 5,810 5,446 7,036 6,920 7,456 7,316 -4.81%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 3,927 3,690 6,349 6,183 6,011 4,816 4,834 -3.40%
-
Net Worth 544,672 536,905 510,295 511,105 472,240 471,129 454,376 3.06%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 8,973 8,981 10,751 14,268 15,352 14,435 12,613 -5.51%
Div Payout % 164.95% 154.59% 197.42% 202.79% 221.86% 193.61% 172.41% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 544,672 536,905 510,295 511,105 472,240 471,129 454,376 3.06%
NOSH 280,412 280,676 280,721 280,318 280,161 280,300 280,306 0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 58.08% 61.16% 46.17% 53.23% 53.51% 60.76% 60.21% -
ROE 1.00% 1.08% 1.07% 1.38% 1.47% 1.58% 1.61% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 3.34 3.38 4.20 4.72 4.62 4.38 4.33 -4.23%
EPS 1.94 2.07 1.94 2.51 2.47 2.66 2.61 -4.81%
DPS 3.20 3.20 3.83 5.09 5.48 5.15 4.50 -5.51%
NAPS 1.9424 1.9129 1.8178 1.8233 1.6856 1.6808 1.621 3.05%
Adjusted Per Share Value based on latest NOSH - 280,318
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 1.91 1.94 2.40 2.69 2.63 2.50 2.48 -4.25%
EPS 1.11 1.18 1.11 1.43 1.41 1.52 1.49 -4.78%
DPS 1.83 1.83 2.19 2.91 3.13 2.94 2.57 -5.49%
NAPS 1.1096 1.0938 1.0396 1.0412 0.962 0.9598 0.9256 3.06%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.21 1.21 1.42 1.60 1.41 1.25 1.19 -
P/RPS 36.22 35.75 33.80 33.93 30.55 28.55 27.45 4.72%
P/EPS 62.37 58.45 73.20 63.75 57.09 46.99 45.59 5.35%
EY 1.60 1.71 1.37 1.57 1.75 2.13 2.19 -5.09%
DY 2.64 2.64 2.70 3.18 3.89 4.12 3.78 -5.80%
P/NAPS 0.62 0.63 0.78 0.88 0.84 0.74 0.73 -2.68%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 15/08/16 23/07/15 21/07/14 24/07/13 25/07/12 28/07/11 22/07/10 -
Price 1.25 1.23 1.44 1.63 1.47 1.28 1.22 -
P/RPS 37.42 36.34 34.27 34.57 31.85 29.24 28.15 4.85%
P/EPS 64.43 59.42 74.23 64.94 59.51 48.12 46.74 5.49%
EY 1.55 1.68 1.35 1.54 1.68 2.08 2.14 -5.22%
DY 2.56 2.60 2.66 3.12 3.73 4.02 3.69 -5.90%
P/NAPS 0.64 0.64 0.79 0.89 0.87 0.76 0.75 -2.60%

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