[TWRREIT] YoY TTM Result on 31-Dec-2014 [#4]

Stock
[TWRREIT] TOWER REITS
Announcement Date
28-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 100.4%
YoY- 49.18%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
TTM Result
30/06/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 28,670 36,592 37,297 44,482 52,872 54,484 51,956 -7.61%
PBT 17,243 21,162 38,666 48,101 32,668 71,387 30,875 -7.47%
Tax -10,073 0 -12,873 0 0 0 0 -
NP 7,170 21,162 25,793 48,101 32,668 71,387 30,875 -17.68%
-
NP to SH 7,170 21,162 25,793 48,734 32,668 71,387 30,875 -17.68%
-
Tax Rate 58.42% 0.00% 33.29% 0.00% 0.00% 0.00% 0.00% -
Total Cost 21,500 15,430 11,504 -3,619 20,204 -16,903 21,081 0.26%
-
Net Worth 540,074 545,235 544,125 535,579 514,086 511,876 472,056 1.81%
Dividend
30/06/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 5,610 19,435 19,455 19,726 30,024 32,292 30,427 -20.18%
Div Payout % 78.24% 91.84% 75.43% 40.48% 91.91% 45.24% 98.55% -
Equity
30/06/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 540,074 545,235 544,125 535,579 514,086 511,876 472,056 1.81%
NOSH 280,500 280,500 280,810 280,452 280,860 280,449 280,568 -0.00%
Ratio Analysis
30/06/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 25.01% 57.83% 69.16% 108.14% 61.79% 131.02% 59.43% -
ROE 1.33% 3.88% 4.74% 9.10% 6.35% 13.95% 6.54% -
Per Share
30/06/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 10.22 13.05 13.28 15.86 18.83 19.43 18.52 -7.61%
EPS 2.56 7.54 9.19 17.38 11.63 25.45 11.00 -17.66%
DPS 2.00 6.93 6.93 7.03 10.70 11.52 10.85 -20.18%
NAPS 1.9254 1.9438 1.9377 1.9097 1.8304 1.8252 1.6825 1.81%
Adjusted Per Share Value based on latest NOSH - 280,452
30/06/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 5.84 7.45 7.60 9.06 10.77 11.10 10.58 -7.61%
EPS 1.46 4.31 5.25 9.93 6.66 14.54 6.29 -17.69%
DPS 1.14 3.96 3.96 4.02 6.12 6.58 6.20 -20.20%
NAPS 1.1002 1.1107 1.1085 1.0911 1.0473 1.0428 0.9617 1.80%
Price Multiplier on Financial Quarter End Date
30/06/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/06/19 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.88 1.17 1.23 1.27 1.50 1.46 1.29 -
P/RPS 8.61 8.97 9.26 8.01 7.97 7.52 6.97 2.85%
P/EPS 34.43 15.51 13.39 7.31 12.90 5.74 11.72 15.44%
EY 2.90 6.45 7.47 13.68 7.75 17.43 8.53 -13.39%
DY 2.27 5.92 5.63 5.54 7.13 7.89 8.41 -16.01%
P/NAPS 0.46 0.60 0.63 0.67 0.82 0.80 0.77 -6.63%
Price Multiplier on Announcement Date
30/06/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 25/07/19 23/01/17 28/01/16 28/01/15 27/01/14 30/01/13 19/01/12 -
Price 0.88 1.20 1.20 1.30 1.52 1.51 1.30 -
P/RPS 8.61 9.20 9.03 8.20 8.07 7.77 7.02 2.75%
P/EPS 34.43 15.91 13.06 7.48 13.07 5.93 11.81 15.33%
EY 2.90 6.29 7.65 13.37 7.65 16.86 8.46 -13.30%
DY 2.27 5.78 5.78 5.41 7.04 7.63 8.35 -15.93%
P/NAPS 0.46 0.62 0.62 0.68 0.83 0.83 0.77 -6.63%

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