[TWRREIT] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[TWRREIT] TOWER REITS
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 1.22%
YoY- 93.08%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 23,228 29,434 36,974 38,501 46,398 54,403 54,076 -10.65%
PBT 9,322 17,564 40,934 46,953 23,685 69,760 34,848 -16.11%
Tax 477 -10,550 -12,873 0 0 0 0 -
NP 9,799 7,014 28,061 46,953 23,685 69,760 34,848 -15.55%
-
NP to SH 9,799 7,014 28,061 46,953 24,318 69,760 34,848 -15.55%
-
Tax Rate -5.12% 60.07% 31.45% 0.00% 0.00% 0.00% 0.00% -
Total Cost 13,429 22,420 8,913 -8,452 22,713 -15,357 19,228 -4.67%
-
Net Worth 531,771 536,456 541,056 533,785 281,118 505,059 466,519 1.75%
Dividend
31/03/20 31/03/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 3,506 11,500 19,447 17,956 26,507 31,207 31,345 -25.31%
Div Payout % 35.78% 163.96% 69.30% 38.24% 109.01% 44.74% 89.95% -
Equity
31/03/20 31/03/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 531,771 536,456 541,056 533,785 281,118 505,059 466,519 1.75%
NOSH 280,500 280,500 280,500 281,220 281,118 280,199 280,174 0.01%
Ratio Analysis
31/03/20 31/03/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 42.19% 23.83% 75.89% 121.95% 51.05% 128.23% 64.44% -
ROE 1.84% 1.31% 5.19% 8.80% 8.65% 13.81% 7.47% -
Per Share
31/03/20 31/03/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 8.28 10.49 13.18 13.69 16.50 19.42 19.30 -10.66%
EPS 3.49 2.50 10.00 16.70 8.65 24.90 12.44 -15.58%
DPS 1.25 4.10 6.93 6.40 9.44 11.13 11.18 -25.32%
NAPS 1.8958 1.9125 1.9289 1.8981 1.00 1.8025 1.6651 1.74%
Adjusted Per Share Value based on latest NOSH - 281,220
31/03/20 31/03/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 4.73 6.00 7.53 7.84 9.45 11.08 11.02 -10.65%
EPS 2.00 1.43 5.72 9.57 4.95 14.21 7.10 -15.53%
DPS 0.71 2.34 3.96 3.66 5.40 6.36 6.39 -25.38%
NAPS 1.0833 1.0929 1.1022 1.0874 0.5727 1.0289 0.9504 1.75%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 31/03/20 29/03/19 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.58 0.895 1.21 1.17 1.33 1.54 1.43 -
P/RPS 7.00 8.53 9.18 8.55 8.06 7.93 7.41 -0.75%
P/EPS 16.60 35.79 12.10 7.01 15.37 6.19 11.50 5.01%
EY 6.02 2.79 8.27 14.27 6.50 16.17 8.70 -4.78%
DY 2.16 4.58 5.73 5.47 7.10 7.23 7.82 -15.75%
P/NAPS 0.31 0.47 0.63 0.62 1.33 0.85 0.86 -12.71%
Price Multiplier on Announcement Date
31/03/20 31/03/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 13/05/20 18/04/19 11/11/16 26/11/15 04/11/14 18/11/13 30/10/12 -
Price 0.75 0.89 1.19 1.16 1.32 1.56 1.46 -
P/RPS 9.06 8.48 9.03 8.47 8.00 8.03 7.56 2.44%
P/EPS 21.47 35.59 11.90 6.95 15.26 6.27 11.74 8.37%
EY 4.66 2.81 8.41 14.39 6.55 15.96 8.52 -7.72%
DY 1.67 4.61 5.82 5.52 7.15 7.13 7.66 -18.37%
P/NAPS 0.40 0.47 0.62 0.61 1.32 0.87 0.88 -9.97%

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