[TWRREIT] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[TWRREIT] TOWER REITS
Announcement Date
05-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 75.09%
YoY- 107.31%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 49,265 49,829 46,862 40,323 22,331 21.85%
PBT 30,691 35,825 66,475 106,188 51,223 -12.01%
Tax 0 0 0 0 0 -
NP 30,691 35,825 66,475 106,188 51,223 -12.01%
-
NP to SH 30,691 35,825 66,475 106,188 51,223 -12.01%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 18,574 14,004 -19,613 -65,865 -28,892 -
-
Net Worth 471,621 454,777 446,598 406,199 285,169 13.39%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 28,062 42,067 26,231 23,774 12,679 21.95%
Div Payout % 91.44% 117.42% 39.46% 22.39% 24.75% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 471,621 454,777 446,598 406,199 285,169 13.39%
NOSH 280,894 280,796 280,544 280,524 237,443 4.28%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 62.30% 71.90% 141.85% 263.34% 229.38% -
ROE 6.51% 7.88% 14.88% 26.14% 17.96% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 17.54 17.75 16.70 14.37 9.40 16.86%
EPS 10.93 12.76 23.70 37.85 21.57 -15.61%
DPS 10.00 15.00 9.35 8.48 5.34 16.96%
NAPS 1.679 1.6196 1.5919 1.448 1.201 8.73%
Adjusted Per Share Value based on latest NOSH - 280,524
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 10.04 10.15 9.55 8.21 4.55 21.86%
EPS 6.25 7.30 13.54 21.63 10.44 -12.03%
DPS 5.72 8.57 5.34 4.84 2.58 22.00%
NAPS 0.9608 0.9265 0.9098 0.8275 0.5809 13.39%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 - -
Price 1.24 1.14 0.88 1.38 0.00 -
P/RPS 7.07 6.42 5.27 9.60 0.00 -
P/EPS 11.35 8.94 3.71 3.65 0.00 -
EY 8.81 11.19 26.93 27.43 0.00 -
DY 8.06 13.16 10.63 6.14 0.00 -
P/NAPS 0.74 0.70 0.55 0.95 0.00 -
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/01/11 03/02/10 06/02/09 05/02/08 - -
Price 1.22 1.18 0.95 1.30 0.00 -
P/RPS 6.96 6.65 5.69 9.04 0.00 -
P/EPS 11.17 9.25 4.01 3.43 0.00 -
EY 8.96 10.81 24.94 29.12 0.00 -
DY 8.20 12.71 9.84 6.52 0.00 -
P/NAPS 0.73 0.73 0.60 0.90 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