[TWRREIT] YoY TTM Result on 30-Jun-2020 [#4]

Stock
[TWRREIT] TOWER REITS
Announcement Date
23-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- -21.12%
YoY- 7.8%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/12/16 31/12/15 CAGR
Revenue 33,871 32,608 31,848 21,604 28,670 36,592 37,297 -1.27%
PBT -19,753 5,895 -6,186 7,759 17,243 21,162 38,666 -
Tax 2,153 -18 1,239 -30 -10,073 0 -12,873 -
NP -17,600 5,877 -4,947 7,729 7,170 21,162 25,793 -
-
NP to SH -17,600 5,877 -4,947 7,729 7,170 21,162 25,793 -
-
Tax Rate - 0.31% - 0.39% 58.42% 0.00% 33.29% -
Total Cost 51,471 26,731 36,795 13,875 21,500 15,430 11,504 22.10%
-
Net Worth 501,057 521,365 522,094 533,314 540,074 545,235 544,125 -1.09%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/12/16 31/12/15 CAGR
Div 1,626 5,189 6,199 3,506 5,610 19,435 19,455 -28.17%
Div Payout % 0.00% 88.30% 0.00% 45.36% 78.24% 91.84% 75.43% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/12/16 31/12/15 CAGR
Net Worth 501,057 521,365 522,094 533,314 540,074 545,235 544,125 -1.09%
NOSH 280,500 280,500 280,500 280,500 280,500 280,500 280,810 -0.01%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/12/16 31/12/15 CAGR
NP Margin -51.96% 18.02% -15.53% 35.78% 25.01% 57.83% 69.16% -
ROE -3.51% 1.13% -0.95% 1.45% 1.33% 3.88% 4.74% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/12/16 31/12/15 CAGR
RPS 12.08 11.62 11.35 7.70 10.22 13.05 13.28 -1.25%
EPS -6.27 2.10 -1.76 2.76 2.56 7.54 9.19 -
DPS 0.58 1.85 2.21 1.25 2.00 6.93 6.93 -28.15%
NAPS 1.7863 1.8587 1.8613 1.9013 1.9254 1.9438 1.9377 -1.07%
Adjusted Per Share Value based on latest NOSH - 280,500
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/12/16 31/12/15 CAGR
RPS 6.90 6.64 6.49 4.40 5.84 7.45 7.60 -1.27%
EPS -3.59 1.20 -1.01 1.57 1.46 4.31 5.25 -
DPS 0.33 1.06 1.26 0.71 1.14 3.96 3.96 -28.19%
NAPS 1.0207 1.0621 1.0636 1.0865 1.1002 1.1107 1.1085 -1.09%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/12/16 31/12/15 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 30/12/16 31/12/15 -
Price 0.415 0.445 0.585 0.745 0.88 1.17 1.23 -
P/RPS 3.44 3.83 5.15 9.67 8.61 8.97 9.26 -12.36%
P/EPS -6.61 21.24 -33.17 27.04 34.43 15.51 13.39 -
EY -15.12 4.71 -3.01 3.70 2.90 6.45 7.47 -
DY 1.40 4.16 3.78 1.68 2.27 5.92 5.63 -16.93%
P/NAPS 0.23 0.24 0.31 0.39 0.46 0.60 0.63 -12.56%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/12/16 31/12/15 CAGR
Date 31/07/23 29/07/22 06/08/21 23/07/20 25/07/19 23/01/17 28/01/16 -
Price 0.415 0.48 0.585 0.755 0.88 1.20 1.20 -
P/RPS 3.44 4.13 5.15 9.80 8.61 9.20 9.03 -12.07%
P/EPS -6.61 22.91 -33.17 27.40 34.43 15.91 13.06 -
EY -15.12 4.36 -3.01 3.65 2.90 6.29 7.65 -
DY 1.40 3.85 3.78 1.66 2.27 5.78 5.78 -17.22%
P/NAPS 0.23 0.26 0.31 0.40 0.46 0.62 0.62 -12.38%

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