[TWRREIT] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[TWRREIT] TOWER REITS
Announcement Date
03-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 64.68%
YoY- -72.02%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 13,936 13,528 13,104 11,781 11,729 10,887 7,968 9.75%
PBT 44,928 8,389 8,483 12,692 45,364 88,730 43,191 0.65%
Tax 0 0 0 0 0 0 0 -
NP 44,928 8,389 8,483 12,692 45,364 88,730 43,191 0.65%
-
NP to SH 44,928 8,389 8,483 12,692 45,364 88,730 43,191 0.65%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -30,992 5,139 4,621 -911 -33,635 -77,843 -35,223 -2.10%
-
Net Worth 511,876 472,056 471,621 454,777 446,598 406,199 285,169 10.23%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 16,939 15,992 15,449 14,039 12,203 12,567 12,679 4.94%
Div Payout % 37.70% 190.64% 182.12% 110.62% 26.90% 14.16% 29.36% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 511,876 472,056 471,621 454,777 446,598 406,199 285,169 10.23%
NOSH 280,449 280,568 280,894 280,796 280,544 280,524 237,443 2.81%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 322.39% 62.01% 64.74% 107.73% 386.77% 815.01% 542.06% -
ROE 8.78% 1.78% 1.80% 2.79% 10.16% 21.84% 15.15% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 4.97 4.82 4.67 4.20 4.18 3.88 3.36 6.73%
EPS 16.02 2.99 3.02 4.52 16.17 31.63 18.19 -2.09%
DPS 6.04 5.70 5.50 5.00 4.35 4.48 5.34 2.07%
NAPS 1.8252 1.6825 1.679 1.6196 1.5919 1.448 1.201 7.21%
Adjusted Per Share Value based on latest NOSH - 280,796
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2.84 2.76 2.67 2.40 2.39 2.22 1.62 9.79%
EPS 9.15 1.71 1.73 2.59 9.24 18.08 8.80 0.65%
DPS 3.45 3.26 3.15 2.86 2.49 2.56 2.58 4.95%
NAPS 1.0428 0.9617 0.9608 0.9265 0.9098 0.8275 0.5809 10.23%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 - -
Price 1.46 1.29 1.24 1.14 0.88 1.38 0.00 -
P/RPS 29.38 26.75 26.58 27.17 21.05 35.56 0.00 -
P/EPS 9.11 43.14 41.06 25.22 5.44 4.36 0.00 -
EY 10.97 2.32 2.44 3.96 18.38 22.92 0.00 -
DY 4.14 4.42 4.44 4.39 4.94 3.25 0.00 -
P/NAPS 0.80 0.77 0.74 0.70 0.55 0.95 0.00 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 30/01/13 19/01/12 31/01/11 03/02/10 06/02/09 05/02/08 30/01/07 -
Price 1.51 1.30 1.22 1.18 0.95 1.30 0.00 -
P/RPS 30.39 26.96 26.15 28.12 22.72 33.50 0.00 -
P/EPS 9.43 43.48 40.40 26.11 5.88 4.11 0.00 -
EY 10.61 2.30 2.48 3.83 17.02 24.33 0.00 -
DY 4.00 4.38 4.51 4.24 4.58 3.45 0.00 -
P/NAPS 0.83 0.77 0.73 0.73 0.60 0.90 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