[TWRREIT] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[TWRREIT] TOWER REITS
Announcement Date
04-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 0.07%
YoY- -37.98%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 53,354 51,200 47,711 48,985 44,506 35,046 6,283 42.78%
PBT 31,769 32,215 34,830 67,702 109,164 58,981 3,465 44.62%
Tax 0 0 0 0 0 0 0 -
NP 31,769 32,215 34,830 67,702 109,164 58,981 3,465 44.62%
-
NP to SH 31,769 32,215 34,830 67,702 109,164 58,981 3,465 44.62%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 21,585 18,985 12,881 -18,717 -64,658 -23,935 2,818 40.35%
-
Net Worth 472,240 471,129 454,376 447,596 406,516 280,176 250,144 11.16%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 31,345 29,884 40,666 26,218 26,594 23,886 - -
Div Payout % 98.67% 92.77% 116.76% 38.73% 24.36% 40.50% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 472,240 471,129 454,376 447,596 406,516 280,176 250,144 11.16%
NOSH 280,161 280,300 280,306 280,290 280,549 280,176 237,328 2.80%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 59.54% 62.92% 73.00% 138.21% 245.28% 168.30% 55.15% -
ROE 6.73% 6.84% 7.67% 15.13% 26.85% 21.05% 1.39% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 19.04 18.27 17.02 17.48 15.86 12.51 2.65 38.86%
EPS 11.34 11.49 12.43 24.15 38.91 21.05 1.46 40.68%
DPS 11.18 10.65 14.50 9.35 9.48 8.53 0.00 -
NAPS 1.6856 1.6808 1.621 1.5969 1.449 1.00 1.054 8.13%
Adjusted Per Share Value based on latest NOSH - 280,290
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 10.87 10.43 9.72 9.98 9.07 7.14 1.28 42.78%
EPS 6.47 6.56 7.10 13.79 22.24 12.02 0.71 44.47%
DPS 6.39 6.09 8.28 5.34 5.42 4.87 0.00 -
NAPS 0.962 0.9598 0.9256 0.9118 0.8281 0.5708 0.5096 11.16%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 - - -
Price 1.41 1.25 1.19 1.02 1.18 0.00 0.00 -
P/RPS 7.40 6.84 6.99 5.84 7.44 0.00 0.00 -
P/EPS 12.43 10.88 9.58 4.22 3.03 0.00 0.00 -
EY 8.04 9.19 10.44 23.68 32.98 0.00 0.00 -
DY 7.93 8.52 12.18 9.17 8.03 0.00 0.00 -
P/NAPS 0.84 0.74 0.73 0.64 0.81 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 25/07/12 28/07/11 22/07/10 04/08/09 28/07/08 02/08/07 - -
Price 1.47 1.28 1.22 1.14 1.12 0.00 0.00 -
P/RPS 7.72 7.01 7.17 6.52 7.06 0.00 0.00 -
P/EPS 12.96 11.14 9.82 4.72 2.88 0.00 0.00 -
EY 7.71 8.98 10.18 21.19 34.74 0.00 0.00 -
DY 7.61 8.32 11.89 8.20 8.46 0.00 0.00 -
P/NAPS 0.87 0.76 0.75 0.71 0.77 0.00 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