[TWRREIT] YoY TTM 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- 0.79%
YoY- 62.89%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
TTM Result
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 29,692 35,295 37,193 39,647 49,659 55,093 53,354 -8.61%
PBT 15,815 19,533 40,574 45,756 28,479 70,936 31,769 -10.16%
Tax -10,550 0 -12,873 0 0 0 0 -
NP 5,265 19,533 27,701 45,756 28,479 70,936 31,769 -24.13%
-
NP to SH 5,265 19,533 27,701 46,389 28,479 70,936 31,769 -24.13%
-
Tax Rate 66.71% 0.00% 31.73% 0.00% 0.00% 0.00% 0.00% -
Total Cost 24,427 15,762 9,492 -6,109 21,180 -15,843 21,585 1.91%
-
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 11,500 19,438 19,447 17,956 26,507 31,207 31,345 -14.28%
Div Payout % 218.43% 99.52% 70.20% 38.71% 93.08% 43.99% 98.67% -
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 17.73% 55.34% 74.48% 115.41% 57.35% 128.76% 59.54% -
ROE 0.99% 3.58% 5.09% 8.64% 5.58% 13.88% 6.73% -
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 10.59 12.58 13.26 14.13 17.69 19.65 19.04 -8.62%
EPS 1.88 6.96 9.88 16.53 10.14 25.31 11.34 -24.13%
DPS 4.10 6.93 6.93 6.40 9.44 11.13 11.18 -14.28%
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 6.05 7.19 7.58 8.08 10.12 11.22 10.87 -8.61%
EPS 1.07 3.98 5.64 9.45 5.80 14.45 6.47 -24.16%
DPS 2.34 3.96 3.96 3.66 5.40 6.36 6.39 -14.30%
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 8.69 9.62 9.12 8.57 8.03 8.14 7.40 2.50%
P/EPS 49.01 17.38 12.25 7.32 14.00 6.32 12.43 23.47%
EY 2.04 5.76 8.16 13.66 7.14 15.82 8.04 -19.00%
DY 4.46 5.73 5.73 5.29 6.65 6.96 7.93 -8.46%
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 8.50 9.62 9.42 8.71 8.14 8.29 7.72 1.49%
P/EPS 47.95 17.38 12.65 7.44 14.19 6.44 12.96 22.27%
EY 2.09 5.76 7.90 13.44 7.05 15.52 7.71 -18.17%
DY 4.56 5.73 5.54 5.20 6.56 6.83 7.61 -7.56%
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