[TWRREIT] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[TWRREIT] TOWER REITS
Announcement Date
30-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 104.85%
YoY- 131.21%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 37,297 44,482 52,872 54,484 51,956 49,265 49,829 -4.71%
PBT 38,666 48,101 32,668 71,387 30,875 30,691 35,825 1.27%
Tax -12,873 0 0 0 0 0 0 -
NP 25,793 48,101 32,668 71,387 30,875 30,691 35,825 -5.32%
-
NP to SH 25,793 48,734 32,668 71,387 30,875 30,691 35,825 -5.32%
-
Tax Rate 33.29% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 11,504 -3,619 20,204 -16,903 21,081 18,574 14,004 -3.22%
-
Net Worth 544,125 535,579 514,086 511,876 472,056 471,621 454,777 3.03%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 19,455 19,726 30,024 32,292 30,427 28,062 42,067 -12.05%
Div Payout % 75.43% 40.48% 91.91% 45.24% 98.55% 91.44% 117.42% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 544,125 535,579 514,086 511,876 472,056 471,621 454,777 3.03%
NOSH 280,810 280,452 280,860 280,449 280,568 280,894 280,796 0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 69.16% 108.14% 61.79% 131.02% 59.43% 62.30% 71.90% -
ROE 4.74% 9.10% 6.35% 13.95% 6.54% 6.51% 7.88% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 13.28 15.86 18.83 19.43 18.52 17.54 17.75 -4.71%
EPS 9.19 17.38 11.63 25.45 11.00 10.93 12.76 -5.32%
DPS 6.93 7.03 10.70 11.52 10.85 10.00 15.00 -12.07%
NAPS 1.9377 1.9097 1.8304 1.8252 1.6825 1.679 1.6196 3.03%
Adjusted Per Share Value based on latest NOSH - 280,449
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 7.60 9.06 10.77 11.10 10.58 10.04 10.15 -4.70%
EPS 5.25 9.93 6.66 14.54 6.29 6.25 7.30 -5.34%
DPS 3.96 4.02 6.12 6.58 6.20 5.72 8.57 -12.06%
NAPS 1.1085 1.0911 1.0473 1.0428 0.9617 0.9608 0.9265 3.03%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.23 1.27 1.50 1.46 1.29 1.24 1.14 -
P/RPS 9.26 8.01 7.97 7.52 6.97 7.07 6.42 6.29%
P/EPS 13.39 7.31 12.90 5.74 11.72 11.35 8.94 6.96%
EY 7.47 13.68 7.75 17.43 8.53 8.81 11.19 -6.51%
DY 5.63 5.54 7.13 7.89 8.41 8.06 13.16 -13.18%
P/NAPS 0.63 0.67 0.82 0.80 0.77 0.74 0.70 -1.73%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 28/01/16 28/01/15 27/01/14 30/01/13 19/01/12 31/01/11 03/02/10 -
Price 1.20 1.30 1.52 1.51 1.30 1.22 1.18 -
P/RPS 9.03 8.20 8.07 7.77 7.02 6.96 6.65 5.22%
P/EPS 13.06 7.48 13.07 5.93 11.81 11.17 9.25 5.91%
EY 7.65 13.37 7.65 16.86 8.46 8.96 10.81 -5.59%
DY 5.78 5.41 7.04 7.63 8.35 8.20 12.71 -12.30%
P/NAPS 0.62 0.68 0.83 0.83 0.77 0.73 0.73 -2.68%

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