[TWRREIT] YoY TTM 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- 0.16%

YoY- 123.29%

Quarter Report

Tower REIT - Q2 Results.pdf

Latest QR

Upcoming QR

TWRREIT's Result

TWRREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
TTM Result
Revenue	37,193	39,647	49,659	55,093	53,354	51,200	47,711	-4.06%
YoY %	-6.19%	-20.16%	-9.86%	3.26%	4.21%	7.31%	-	-
Horiz. %	77.95%	83.10%	104.08%	115.47%	111.83%	107.31%	100.00%	-
PBT	40,574	45,756	28,479	70,936	31,769	32,215	34,830	2.57%
YoY %	-11.33%	60.67%	-59.85%	123.29%	-1.38%	-7.51%	-	-
Horiz. %	116.49%	131.37%	81.77%	203.66%	91.21%	92.49%	100.00%	-
Tax	-12,873	0	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
NP	27,701	45,756	28,479	70,936	31,769	32,215	34,830	-3.74%
YoY %	-39.46%	60.67%	-59.85%	123.29%	-1.38%	-7.51%	-	-
Horiz. %	79.53%	131.37%	81.77%	203.66%	91.21%	92.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,701	46,389	28,479	70,936	31,769	32,215	34,830	-3.74%
YoY %	-40.29%	62.89%	-59.85%	123.29%	-1.38%	-7.51%	-	-
Horiz. %	79.53%	133.19%	81.77%	203.66%	91.21%	92.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.73%	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. %	100.00%	-	-	-	-	-	-	-
Total Cost	9,492	-6,109	21,180	-15,843	21,585	18,985	12,881	-4.95%
YoY %	255.38%	-128.84%	233.69%	-173.40%	13.70%	47.39%	-	-
Horiz. %	73.69%	-47.43%	164.43%	-123.00%	167.57%	147.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	544,672	536,905	510,295	511,105	472,240	471,129	454,376	3.06%
YoY %	1.45%	5.21%	-0.16%	8.23%	0.24%	3.69%	-	-
Horiz. %	119.87%	118.16%	112.31%	112.49%	103.93%	103.69%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	19,447	17,956	26,507	31,207	31,345	29,884	40,666	-11.55%
YoY %	8.30%	-32.26%	-15.06%	-0.44%	4.89%	-26.51%	-	-
Horiz. %	47.82%	44.15%	65.18%	76.74%	77.08%	73.49%	100.00%	-
Div Payout %	70.20%	38.71%	93.08%	43.99%	98.67%	92.77%	116.76%	-
YoY %	81.35%	-58.41%	111.59%	-55.42%	6.36%	-20.55%	-	-
Horiz. %	60.12%	33.15%	79.72%	37.68%	84.51%	79.45%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	544,672	536,905	510,295	511,105	472,240	471,129	454,376	3.06%
YoY %	1.45%	5.21%	-0.16%	8.23%	0.24%	3.69%	-	-
Horiz. %	119.87%	118.16%	112.31%	112.49%	103.93%	103.69%	100.00%	-
NOSH	280,412	280,676	280,721	280,318	280,161	280,300	280,306	0.00%
YoY %	-0.09%	-0.02%	0.14%	0.06%	-0.05%	-0.00%	-	-
Horiz. %	100.04%	100.13%	100.15%	100.00%	99.95%	100.00%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	74.48%	115.41%	57.35%	128.76%	59.54%	62.92%	73.00%	-
YoY %	-35.46%	101.24%	-55.46%	116.26%	-5.37%	-13.81%	-	-
Horiz. %	102.03%	158.10%	78.56%	176.38%	81.56%	86.19%	100.00%	-
ROE	5.09%	8.64%	5.58%	13.88%	6.73%	6.84%	7.67%	-
YoY %	-41.09%	54.84%	-59.80%	106.24%	-1.61%	-10.82%	-	-
Horiz. %	66.36%	112.65%	72.75%	180.96%	87.74%	89.18%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	13.26	14.13	17.69	19.65	19.04	18.27	17.02	-4.07%
YoY %	-6.16%	-20.12%	-9.97%	3.20%	4.21%	7.34%	-	-
Horiz. %	77.91%	83.02%	103.94%	115.45%	111.87%	107.34%	100.00%	-
EPS	9.88	16.53	10.14	25.31	11.34	11.49	12.43	-3.75%
YoY %	-40.23%	63.02%	-59.94%	123.19%	-1.31%	-7.56%	-	-
Horiz. %	79.49%	132.98%	81.58%	203.62%	91.23%	92.44%	100.00%	-
DPS	6.93	6.40	9.44	11.13	11.18	10.65	14.50	-11.56%
YoY %	8.28%	-32.20%	-15.18%	-0.45%	4.98%	-26.55%	-	-
Horiz. %	47.79%	44.14%	65.10%	76.76%	77.10%	73.45%	100.00%	-
NAPS	1.9424	1.9129	1.8178	1.8233	1.6856	1.6808	1.621	3.05%
YoY %	1.54%	5.23%	-0.30%	8.17%	0.29%	3.69%	-	-
Horiz. %	119.83%	118.01%	112.14%	112.48%	103.99%	103.69%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 280,318
RPS	7.58	8.08	10.12	11.22	10.87	10.43	9.72	-4.05%
YoY %	-6.19%	-20.16%	-9.80%	3.22%	4.22%	7.30%	-	-
Horiz. %	77.98%	83.13%	104.12%	115.43%	111.83%	107.30%	100.00%	-
EPS	5.64	9.45	5.80	14.45	6.47	6.56	7.10	-3.76%
YoY %	-40.32%	62.93%	-59.86%	123.34%	-1.37%	-7.61%	-	-
Horiz. %	79.44%	133.10%	81.69%	203.52%	91.13%	92.39%	100.00%	-
DPS	3.96	3.66	5.40	6.36	6.39	6.09	8.28	-11.55%
YoY %	8.20%	-32.22%	-15.09%	-0.47%	4.93%	-26.45%	-	-
Horiz. %	47.83%	44.20%	65.22%	76.81%	77.17%	73.55%	100.00%	-
NAPS	1.1096	1.0938	1.0396	1.0412	0.962	0.9598	0.9256	3.06%
YoY %	1.44%	5.21%	-0.15%	8.23%	0.23%	3.69%	-	-
Horiz. %	119.88%	118.17%	112.32%	112.49%	103.93%	103.69%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
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	9.12	8.57	8.03	8.14	7.40	6.84	6.99	4.52%
YoY %	6.42%	6.72%	-1.35%	10.00%	8.19%	-2.15%	-	-
Horiz. %	130.47%	122.60%	114.88%	116.45%	105.87%	97.85%	100.00%	-
P/EPS	12.25	7.32	14.00	6.32	12.43	10.88	9.58	4.17%
YoY %	67.35%	-47.71%	121.52%	-49.16%	14.25%	13.57%	-	-
Horiz. %	127.87%	76.41%	146.14%	65.97%	129.75%	113.57%	100.00%	-
EY	8.16	13.66	7.14	15.82	8.04	9.19	10.44	-4.01%
YoY %	-40.26%	91.32%	-54.87%	96.77%	-12.51%	-11.97%	-	-
Horiz. %	78.16%	130.84%	68.39%	151.53%	77.01%	88.03%	100.00%	-
DY	5.73	5.29	6.65	6.96	7.93	8.52	12.18	-11.80%
YoY %	8.32%	-20.45%	-4.45%	-12.23%	-6.92%	-30.05%	-	-
Horiz. %	47.04%	43.43%	54.60%	57.14%	65.11%	69.95%	100.00%	-
P/NAPS	0.62	0.63	0.78	0.88	0.84	0.74	0.73	-2.68%
YoY %	-1.59%	-19.23%	-11.36%	4.76%	13.51%	1.37%	-	-
Horiz. %	84.93%	86.30%	106.85%	120.55%	115.07%	101.37%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
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	9.42	8.71	8.14	8.29	7.72	7.01	7.17	4.64%
YoY %	8.15%	7.00%	-1.81%	7.38%	10.13%	-2.23%	-	-
Horiz. %	131.38%	121.48%	113.53%	115.62%	107.67%	97.77%	100.00%	-
P/EPS	12.65	7.44	14.19	6.44	12.96	11.14	9.82	4.30%
YoY %	70.03%	-47.57%	120.34%	-50.31%	16.34%	13.44%	-	-
Horiz. %	128.82%	75.76%	144.50%	65.58%	131.98%	113.44%	100.00%	-
EY	7.90	13.44	7.05	15.52	7.71	8.98	10.18	-4.13%
YoY %	-41.22%	90.64%	-54.57%	101.30%	-14.14%	-11.79%	-	-
Horiz. %	77.60%	132.02%	69.25%	152.46%	75.74%	88.21%	100.00%	-
DY	5.54	5.20	6.56	6.83	7.61	8.32	11.89	-11.94%
YoY %	6.54%	-20.73%	-3.95%	-10.25%	-8.53%	-30.03%	-	-
Horiz. %	46.59%	43.73%	55.17%	57.44%	64.00%	69.97%	100.00%	-
P/NAPS	0.64	0.64	0.79	0.89	0.87	0.76	0.75	-2.60%
YoY %	0.00%	-18.99%	-11.24%	2.30%	14.47%	1.33%	-	-
Horiz. %	85.33%	85.33%	105.33%	118.67%	116.00%	101.33%	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