[TWRREIT] YoY Quarter Result on 30-Jun-2015 [#2]

Stock
[TWRREIT] TOWER REITS
Announcement Date
23-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 43.32%
YoY- 6.68%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 8,732 8,875 9,367 9,500 11,795 13,219 12,931 -5.85%
PBT 5,876 4,791 5,440 5,810 5,446 7,036 6,920 -2.48%
Tax -10,550 0 0 0 0 0 0 -
NP -4,674 4,791 5,440 5,810 5,446 7,036 6,920 -
-
NP to SH -4,674 4,791 5,440 5,810 5,446 7,036 6,920 -
-
Tax Rate 179.54% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 13,406 4,084 3,927 3,690 6,349 6,183 6,011 13.11%
-
Net Worth 531,519 544,927 544,672 536,905 510,295 511,105 472,240 1.83%
Dividend
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - 8,976 8,973 8,981 10,751 14,268 15,352 -
Div Payout % - 187.35% 164.95% 154.59% 197.42% 202.79% 221.86% -
Equity
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 531,519 544,927 544,672 536,905 510,295 511,105 472,240 1.83%
NOSH 280,500 280,500 280,412 280,676 280,721 280,318 280,161 0.01%
Ratio Analysis
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -53.53% 53.98% 58.08% 61.16% 46.17% 53.23% 53.51% -
ROE -0.88% 0.88% 1.00% 1.08% 1.07% 1.38% 1.47% -
Per Share
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 3.11 3.16 3.34 3.38 4.20 4.72 4.62 -5.90%
EPS -1.67 1.71 1.94 2.07 1.94 2.51 2.47 -
DPS 0.00 3.20 3.20 3.20 3.83 5.09 5.48 -
NAPS 1.8949 1.9427 1.9424 1.9129 1.8178 1.8233 1.6856 1.81%
Adjusted Per Share Value based on latest NOSH - 280,676
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 1.78 1.81 1.91 1.94 2.40 2.69 2.63 -5.82%
EPS -0.95 0.98 1.11 1.18 1.11 1.43 1.41 -
DPS 0.00 1.83 1.83 1.83 2.19 2.91 3.13 -
NAPS 1.0828 1.1101 1.1096 1.0938 1.0396 1.0412 0.962 1.83%
Price Multiplier on Financial Quarter End Date
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.92 1.21 1.21 1.21 1.42 1.60 1.41 -
P/RPS 29.55 38.24 36.22 35.75 33.80 33.93 30.55 -0.51%
P/EPS -55.21 70.84 62.37 58.45 73.20 63.75 57.09 -
EY -1.81 1.41 1.60 1.71 1.37 1.57 1.75 -
DY 0.00 2.64 2.64 2.64 2.70 3.18 3.89 -
P/NAPS 0.49 0.62 0.62 0.63 0.78 0.88 0.84 -7.94%
Price Multiplier on Announcement Date
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 25/01/19 07/08/17 15/08/16 23/07/15 21/07/14 24/07/13 25/07/12 -
Price 0.90 1.21 1.25 1.23 1.44 1.63 1.47 -
P/RPS 28.91 38.24 37.42 36.34 34.27 34.57 31.85 -1.47%
P/EPS -54.01 70.84 64.43 59.42 74.23 64.94 59.51 -
EY -1.85 1.41 1.55 1.68 1.35 1.54 1.68 -
DY 0.00 2.64 2.56 2.60 2.66 3.12 3.73 -
P/NAPS 0.47 0.62 0.64 0.64 0.79 0.89 0.87 -9.02%

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