[TWRREIT] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[TWRREIT] TOWER REITS
Announcement Date
10-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 1.17%
YoY- -37.64%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 54,076 51,532 47,942 49,777 46,020 37,397 14,370 24.69%
PBT 34,848 30,969 34,900 68,497 109,841 60,649 8,032 27.68%
Tax 0 0 0 0 0 0 0 -
NP 34,848 30,969 34,900 68,497 109,841 60,649 8,032 27.68%
-
NP to SH 34,848 30,969 34,900 68,497 109,841 60,649 8,032 27.68%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 19,228 20,563 13,042 -18,720 -63,821 -23,252 6,338 20.29%
-
Net Worth 466,519 463,224 456,231 448,239 407,414 330,567 255,228 10.56%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 31,345 29,884 26,653 40,230 26,594 23,886 - -
Div Payout % 89.95% 96.50% 76.37% 58.73% 24.21% 39.38% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 466,519 463,224 456,231 448,239 407,414 330,567 255,228 10.56%
NOSH 280,174 280,300 280,758 280,254 280,975 280,855 237,864 2.76%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 64.44% 60.10% 72.80% 137.61% 238.68% 162.18% 55.89% -
ROE 7.47% 6.69% 7.65% 15.28% 26.96% 18.35% 3.15% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 19.30 18.38 17.08 17.76 16.38 13.32 6.04 21.34%
EPS 12.44 11.05 12.43 24.44 39.09 21.59 3.38 24.23%
DPS 11.18 10.65 9.50 14.35 9.48 8.50 0.00 -
NAPS 1.6651 1.6526 1.625 1.5994 1.45 1.177 1.073 7.59%
Adjusted Per Share Value based on latest NOSH - 280,254
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 11.02 10.50 9.77 10.14 9.38 7.62 2.93 24.68%
EPS 7.10 6.31 7.11 13.95 22.38 12.36 1.64 27.63%
DPS 6.39 6.09 5.43 8.20 5.42 4.87 0.00 -
NAPS 0.9504 0.9437 0.9294 0.9131 0.83 0.6734 0.5199 10.56%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 - - -
Price 1.43 1.21 1.21 1.08 1.05 0.00 0.00 -
P/RPS 7.41 6.58 7.09 6.08 6.41 0.00 0.00 -
P/EPS 11.50 10.95 9.73 4.42 2.69 0.00 0.00 -
EY 8.70 9.13 10.27 22.63 37.23 0.00 0.00 -
DY 7.82 8.80 7.85 13.29 9.03 0.00 0.00 -
P/NAPS 0.86 0.73 0.74 0.68 0.72 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/10/12 15/11/11 10/11/10 10/11/09 11/11/08 13/11/07 - -
Price 1.46 1.25 1.25 1.13 0.87 1.28 0.00 -
P/RPS 7.56 6.80 7.32 6.36 5.31 9.61 0.00 -
P/EPS 11.74 11.31 10.06 4.62 2.23 5.93 0.00 -
EY 8.52 8.84 9.94 21.63 44.93 16.87 0.00 -
DY 7.66 8.52 7.60 12.70 10.90 6.64 0.00 -
P/NAPS 0.88 0.76 0.77 0.71 0.60 1.09 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