[TWRREIT] YoY TTM 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- -1.11%

YoY- -48.55%

Quarter Report

Tower REIT-2nd Qtr Result 30.06.2010.pdf

Latest QR

Upcoming QR

TWRREIT's Result

TWRREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	55,093	53,354	51,200	47,711	48,985	44,506	35,046	7.82%
YoY %	3.26%	4.21%	7.31%	-2.60%	10.06%	26.99%	-	-
Horiz. %	157.20%	152.24%	146.09%	136.14%	139.77%	126.99%	100.00%	-
PBT	70,936	31,769	32,215	34,830	67,702	109,164	58,981	3.12%
YoY %	123.29%	-1.38%	-7.51%	-48.55%	-37.98%	85.08%	-	-
Horiz. %	120.27%	53.86%	54.62%	59.05%	114.79%	185.08%	100.00%	-
Tax	0	0	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP	70,936	31,769	32,215	34,830	67,702	109,164	58,981	3.12%
YoY %	123.29%	-1.38%	-7.51%	-48.55%	-37.98%	85.08%	-	-
Horiz. %	120.27%	53.86%	54.62%	59.05%	114.79%	185.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	70,936	31,769	32,215	34,830	67,702	109,164	58,981	3.12%
YoY %	123.29%	-1.38%	-7.51%	-48.55%	-37.98%	85.08%	-	-
Horiz. %	120.27%	53.86%	54.62%	59.05%	114.79%	185.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Total Cost	-15,843	21,585	18,985	12,881	-18,717	-64,658	-23,935	-6.63%
YoY %	-173.40%	13.70%	47.39%	168.82%	71.05%	-170.14%	-	-
Horiz. %	66.19%	-90.18%	-79.32%	-53.82%	78.20%	270.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	511,105	472,240	471,129	454,376	447,596	406,516	280,176	10.52%
YoY %	8.23%	0.24%	3.69%	1.51%	10.11%	45.09%	-	-
Horiz. %	182.42%	168.55%	168.15%	162.18%	159.76%	145.09%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	31,207	31,345	29,884	40,666	26,218	26,594	23,886	4.55%
YoY %	-0.44%	4.89%	-26.51%	55.11%	-1.41%	11.34%	-	-
Horiz. %	130.65%	131.23%	125.11%	170.25%	109.76%	111.34%	100.00%	-
Div Payout %	43.99%	98.67%	92.77%	116.76%	38.73%	24.36%	40.50%	-
YoY %	-55.42%	6.36%	-20.55%	201.47%	58.99%	-39.85%	-	-
Horiz. %	108.62%	243.63%	229.06%	288.30%	95.63%	60.15%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	511,105	472,240	471,129	454,376	447,596	406,516	280,176	10.52%
YoY %	8.23%	0.24%	3.69%	1.51%	10.11%	45.09%	-	-
Horiz. %	182.42%	168.55%	168.15%	162.18%	159.76%	145.09%	100.00%	-
NOSH	280,318	280,161	280,300	280,306	280,290	280,549	280,176	0.00%
YoY %	0.06%	-0.05%	-0.00%	0.01%	-0.09%	0.13%	-	-
Horiz. %	100.05%	99.99%	100.04%	100.05%	100.04%	100.13%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	128.76%	59.54%	62.92%	73.00%	138.21%	245.28%	168.30%	-
YoY %	116.26%	-5.37%	-13.81%	-47.18%	-43.65%	45.74%	-	-
Horiz. %	76.51%	35.38%	37.39%	43.37%	82.12%	145.74%	100.00%	-
ROE	13.88%	6.73%	6.84%	7.67%	15.13%	26.85%	21.05%	-
YoY %	106.24%	-1.61%	-10.82%	-49.31%	-43.65%	27.55%	-	-
Horiz. %	65.94%	31.97%	32.49%	36.44%	71.88%	127.55%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	19.65	19.04	18.27	17.02	17.48	15.86	12.51	7.80%
YoY %	3.20%	4.21%	7.34%	-2.63%	10.21%	26.78%	-	-
Horiz. %	157.07%	152.20%	146.04%	136.05%	139.73%	126.78%	100.00%	-
EPS	25.31	11.34	11.49	12.43	24.15	38.91	21.05	3.11%
YoY %	123.19%	-1.31%	-7.56%	-48.53%	-37.93%	84.85%	-	-
Horiz. %	120.24%	53.87%	54.58%	59.05%	114.73%	184.85%	100.00%	-
DPS	11.13	11.18	10.65	14.50	9.35	9.48	8.53	4.52%
YoY %	-0.45%	4.98%	-26.55%	55.08%	-1.37%	11.14%	-	-
Horiz. %	130.48%	131.07%	124.85%	169.99%	109.61%	111.14%	100.00%	-
NAPS	1.8233	1.6856	1.6808	1.621	1.5969	1.449	1.00	10.51%
YoY %	8.17%	0.29%	3.69%	1.51%	10.21%	44.90%	-	-
Horiz. %	182.33%	168.56%	168.08%	162.10%	159.69%	144.90%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 280,306
RPS	11.22	10.87	10.43	9.72	9.98	9.07	7.14	7.81%
YoY %	3.22%	4.22%	7.30%	-2.61%	10.03%	27.03%	-	-
Horiz. %	157.14%	152.24%	146.08%	136.13%	139.78%	127.03%	100.00%	-
EPS	14.45	6.47	6.56	7.10	13.79	22.24	12.02	3.11%
YoY %	123.34%	-1.37%	-7.61%	-48.51%	-37.99%	85.02%	-	-
Horiz. %	120.22%	53.83%	54.58%	59.07%	114.73%	185.02%	100.00%	-
DPS	6.36	6.39	6.09	8.28	5.34	5.42	4.87	4.54%
YoY %	-0.47%	4.93%	-26.45%	55.06%	-1.48%	11.29%	-	-
Horiz. %	130.60%	131.21%	125.05%	170.02%	109.65%	111.29%	100.00%	-
NAPS	1.0412	0.962	0.9598	0.9256	0.9118	0.8281	0.5708	10.52%
YoY %	8.23%	0.23%	3.69%	1.51%	10.11%	45.08%	-	-
Horiz. %	182.41%	168.54%	168.15%	162.16%	159.74%	145.08%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
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	8.14	7.40	6.84	6.99	5.84	7.44	0.00	-
YoY %	10.00%	8.19%	-2.15%	19.69%	-21.51%	0.00%	-	-
Horiz. %	109.41%	99.46%	91.94%	93.95%	78.49%	100.00%	-	-
P/EPS	6.32	12.43	10.88	9.58	4.22	3.03	0.00	-
YoY %	-49.16%	14.25%	13.57%	127.01%	39.27%	0.00%	-	-
Horiz. %	208.58%	410.23%	359.08%	316.17%	139.27%	100.00%	-	-
EY	15.82	8.04	9.19	10.44	23.68	32.98	0.00	-
YoY %	96.77%	-12.51%	-11.97%	-55.91%	-28.20%	0.00%	-	-
Horiz. %	47.97%	24.38%	27.87%	31.66%	71.80%	100.00%	-	-
DY	6.96	7.93	8.52	12.18	9.17	8.03	0.00	-
YoY %	-12.23%	-6.92%	-30.05%	32.82%	14.20%	0.00%	-	-
Horiz. %	86.67%	98.75%	106.10%	151.68%	114.20%	100.00%	-	-
P/NAPS	0.88	0.84	0.74	0.73	0.64	0.81	0.00	-
YoY %	4.76%	13.51%	1.37%	14.06%	-20.99%	0.00%	-	-
Horiz. %	108.64%	103.70%	91.36%	90.12%	79.01%	100.00%	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
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	8.29	7.72	7.01	7.17	6.52	7.06	0.00	-
YoY %	7.38%	10.13%	-2.23%	9.97%	-7.65%	0.00%	-	-
Horiz. %	117.42%	109.35%	99.29%	101.56%	92.35%	100.00%	-	-
P/EPS	6.44	12.96	11.14	9.82	4.72	2.88	0.00	-
YoY %	-50.31%	16.34%	13.44%	108.05%	63.89%	0.00%	-	-
Horiz. %	223.61%	450.00%	386.81%	340.97%	163.89%	100.00%	-	-
EY	15.52	7.71	8.98	10.18	21.19	34.74	0.00	-
YoY %	101.30%	-14.14%	-11.79%	-51.96%	-39.00%	0.00%	-	-
Horiz. %	44.67%	22.19%	25.85%	29.30%	61.00%	100.00%	-	-
DY	6.83	7.61	8.32	11.89	8.20	8.46	0.00	-
YoY %	-10.25%	-8.53%	-30.03%	45.00%	-3.07%	0.00%	-	-
Horiz. %	80.73%	89.95%	98.35%	140.54%	96.93%	100.00%	-	-
P/NAPS	0.89	0.87	0.76	0.75	0.71	0.77	0.00	-
YoY %	2.30%	14.47%	1.33%	5.63%	-7.79%	0.00%	-	-
Horiz. %	115.58%	112.99%	98.70%	97.40%	92.21%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos