[TWRREIT] YoY TTM Result on 30-Sep-2018 [#1]

	30/09/21	30/09/20	30/09/19	30/09/18	31/03/18	31/03/17	31/03/16	CAGR
TTM Result
Revenue	33,549	22,456	27,319	28,201	30,593	35,787	37,326	-1.91%
YoY %	49.40%	-17.80%	-3.13%	-7.82%	-14.51%	-4.12%	-	-
Horiz. %	89.88%	60.16%	73.19%	75.55%	81.96%	95.88%	100.00%	-
PBT	-5,619	7,285	16,002	15,395	17,794	20,182	40,944	-
YoY %	-177.13%	-54.47%	3.94%	-13.48%	-11.83%	-50.71%	-	-
Horiz. %	-13.72%	17.79%	39.08%	37.60%	43.46%	49.29%	100.00%	-
Tax	1,239	-30	-10,073	-150	-150	0	-12,873	-
YoY %	4,230.00%	99.70%	-6,615.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	-9.62%	0.23%	78.25%	1.17%	1.17%	0.00%	100.00%	-
NP	-4,380	7,255	5,929	15,245	17,644	20,182	28,071	-
YoY %	-160.37%	22.36%	-61.11%	-13.60%	-12.58%	-28.10%	-	-
Horiz. %	-15.60%	25.85%	21.12%	54.31%	62.85%	71.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-4,380	7,255	5,929	15,245	17,644	20,182	28,071	-
YoY %	-160.37%	22.36%	-61.11%	-13.60%	-12.58%	-28.10%	-	-
Horiz. %	-15.60%	25.85%	21.12%	54.31%	62.85%	71.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	0.41%	62.95%	0.97%	0.84%	0.00%	31.44%	-
YoY %	-	-99.35%	6,389.69%	15.48%	0.00%	0.00%	-	-
Horiz. %	-	1.30%	200.22%	3.09%	2.67%	0.00%	100.00%	-
Total Cost	37,929	15,201	21,390	12,956	12,949	15,605	9,255	29.21%
YoY %	149.52%	-28.93%	65.10%	0.05%	-17.02%	68.61%	-	-
Horiz. %	409.82%	164.25%	231.12%	139.99%	139.91%	168.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	520,972	531,575	531,098	541,785	540,944	540,130	538,780	-0.60%
YoY %	-1.99%	0.09%	-1.97%	0.16%	0.15%	0.25%	-	-
Horiz. %	96.69%	98.66%	98.57%	100.56%	100.40%	100.25%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	31/03/18	31/03/17	31/03/16	CAGR
Dividend
Div	6,199	3,506	-	19,354	16,829	19,435	19,455	-18.76%
YoY %	76.81%	0.00%	-	15.00%	-13.41%	-0.10%	-	-
Horiz. %	31.86%	18.02%	-	99.48%	86.50%	99.90%	100.00%	-
Div Payout %	0.00%	48.33%	-	126.96%	95.39%	96.30%	69.31%	-
YoY %	0.00%	0.00%	-	33.10%	-0.94%	38.94%	-	-
Horiz. %	0.00%	69.73%	-	183.18%	137.63%	138.94%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	31/03/18	31/03/17	31/03/16	CAGR
Equity
Net Worth	520,972	531,575	531,098	541,785	540,944	540,130	538,780	-0.60%
YoY %	-1.99%	0.09%	-1.97%	0.16%	0.15%	0.25%	-	-
Horiz. %	96.69%	98.66%	98.57%	100.56%	100.40%	100.25%	100.00%	-
NOSH	280,500	280,500	280,500	280,500	280,500	280,500	280,176	0.02%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.12%	-	-
Horiz. %	100.12%	100.12%	100.12%	100.12%	100.12%	100.12%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	31/03/18	31/03/17	31/03/16	CAGR
Ratio Analysis
NP Margin	-13.06%	32.31%	21.70%	54.06%	57.67%	56.39%	75.20%	-
YoY %	-140.42%	48.89%	-59.86%	-6.26%	2.27%	-25.01%	-	-
Horiz. %	-17.37%	42.97%	28.86%	71.89%	76.69%	74.99%	100.00%	-
ROE	-0.84%	1.36%	1.12%	2.81%	3.26%	3.74%	5.21%	-
YoY %	-161.76%	21.43%	-60.14%	-13.80%	-12.83%	-28.21%	-	-
Horiz. %	-16.12%	26.10%	21.50%	53.93%	62.57%	71.79%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	31/03/18	31/03/17	31/03/16	CAGR
Per Share
RPS	11.96	8.01	9.74	10.05	10.91	12.76	13.32	-1.93%
YoY %	49.31%	-17.76%	-3.08%	-7.88%	-14.50%	-4.20%	-	-
Horiz. %	89.79%	60.14%	73.12%	75.45%	81.91%	95.80%	100.00%	-
EPS	-1.56	2.59	2.11	5.43	6.29	7.20	10.02	-
YoY %	-160.23%	22.75%	-61.14%	-13.67%	-12.64%	-28.14%	-	-
Horiz. %	-15.57%	25.85%	21.06%	54.19%	62.77%	71.86%	100.00%	-
DPS	2.21	1.25	0.00	6.90	6.00	6.93	6.93	-18.74%
YoY %	76.80%	0.00%	0.00%	15.00%	-13.42%	0.00%	-	-
Horiz. %	31.89%	18.04%	0.00%	99.57%	86.58%	100.00%	100.00%	-
NAPS	1.8573	1.8951	1.8934	1.9315	1.9285	1.9256	1.923	-0.62%
YoY %	-1.99%	0.09%	-1.97%	0.16%	0.15%	0.14%	-	-
Horiz. %	96.58%	98.55%	98.46%	100.44%	100.29%	100.14%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	31/03/18	31/03/17	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 280,500
RPS	6.83	4.57	5.57	5.75	6.23	7.29	7.60	-1.92%
YoY %	49.45%	-17.95%	-3.13%	-7.70%	-14.54%	-4.08%	-	-
Horiz. %	89.87%	60.13%	73.29%	75.66%	81.97%	95.92%	100.00%	-
EPS	-0.89	1.48	1.21	3.11	3.59	4.11	5.72	-
YoY %	-160.14%	22.31%	-61.09%	-13.37%	-12.65%	-28.15%	-	-
Horiz. %	-15.56%	25.87%	21.15%	54.37%	62.76%	71.85%	100.00%	-
DPS	1.26	0.71	0.00	3.94	3.43	3.96	3.96	-18.78%
YoY %	77.46%	0.00%	0.00%	14.87%	-13.38%	0.00%	-	-
Horiz. %	31.82%	17.93%	0.00%	99.49%	86.62%	100.00%	100.00%	-
NAPS	1.0613	1.0829	1.0819	1.1037	1.102	1.1003	1.0976	-0.60%
YoY %	-1.99%	0.09%	-1.98%	0.15%	0.15%	0.25%	-	-
Horiz. %	96.69%	98.66%	98.57%	100.56%	100.40%	100.25%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	30/03/18	31/03/17	31/03/16	-
Price	0.60	0.615	0.845	0.935	1.01	1.19	1.20	-
P/RPS	5.02	7.68	8.68	9.30	9.26	9.33	9.01	-10.08%
YoY %	-34.64%	-11.52%	-6.67%	0.43%	-0.75%	3.55%	-	-
Horiz. %	55.72%	85.24%	96.34%	103.22%	102.77%	103.55%	100.00%	-
P/EPS	-38.42	23.78	39.98	17.20	16.06	16.54	11.98	-
YoY %	-261.56%	-40.52%	132.44%	7.10%	-2.90%	38.06%	-	-
Horiz. %	-320.70%	198.50%	333.72%	143.57%	134.06%	138.06%	100.00%	-
EY	-2.60	4.21	2.50	5.81	6.23	6.05	8.35	-
YoY %	-161.76%	68.40%	-56.97%	-6.74%	2.98%	-27.54%	-	-
Horiz. %	-31.14%	50.42%	29.94%	69.58%	74.61%	72.46%	100.00%	-
DY	3.68	2.03	0.00	7.38	5.94	5.82	5.78	-7.87%
YoY %	81.28%	0.00%	0.00%	24.24%	2.06%	0.69%	-	-
Horiz. %	63.67%	35.12%	0.00%	127.68%	102.77%	100.69%	100.00%	-
P/NAPS	0.32	0.32	0.45	0.48	0.52	0.62	0.62	-11.32%
YoY %	0.00%	-28.89%	-6.25%	-7.69%	-16.13%	0.00%	-	-
Horiz. %	51.61%	51.61%	72.58%	77.42%	83.87%	100.00%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	13/10/21	14/10/20	17/10/19	25/10/18	17/04/18	27/04/17	26/04/16	-
Price	0.585	0.595	0.85	0.895	1.02	1.19	1.20	-
P/RPS	4.89	7.43	8.73	8.90	9.35	9.33	9.01	-10.50%
YoY %	-34.19%	-14.89%	-1.91%	-4.81%	0.21%	3.55%	-	-
Horiz. %	54.27%	82.46%	96.89%	98.78%	103.77%	103.55%	100.00%	-
P/EPS	-37.46	23.00	40.21	16.47	16.22	16.54	11.98	-
YoY %	-262.87%	-42.80%	144.14%	1.54%	-1.93%	38.06%	-	-
Horiz. %	-312.69%	191.99%	335.64%	137.48%	135.39%	138.06%	100.00%	-
EY	-2.67	4.35	2.49	6.07	6.17	6.05	8.35	-
YoY %	-161.38%	74.70%	-58.98%	-1.62%	1.98%	-27.54%	-	-
Horiz. %	-31.98%	52.10%	29.82%	72.69%	73.89%	72.46%	100.00%	-
DY	3.78	2.10	0.00	7.71	5.88	5.82	5.78	-7.42%
YoY %	80.00%	0.00%	0.00%	31.12%	1.03%	0.69%	-	-
Horiz. %	65.40%	36.33%	0.00%	133.39%	101.73%	100.69%	100.00%	-
P/NAPS	0.31	0.31	0.45	0.46	0.53	0.62	0.62	-11.83%
YoY %	0.00%	-31.11%	-2.17%	-13.21%	-14.52%	0.00%	-	-
Horiz. %	50.00%	50.00%	72.58%	74.19%	85.48%	100.00%	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