[TWRREIT] YoY TTM Result on 31-Dec-2024 [#2]

Stock
[TWRREIT] TOWER REITS
Announcement Date
20-Jan-2025
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2025
Quarter
31-Dec-2024 [#2]
Profit Trend
QoQ- 25.9%
YoY- 152.37%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
TTM Result
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Revenue 38,985 35,395 32,859 33,112 25,471 24,159 29,692 4.63%
PBT 6,941 -20,012 3,194 -5,539 7,015 11,843 15,815 -12.81%
Tax 2,412 2,153 -18 1,239 -30 477 -10,550 -
NP 9,353 -17,859 3,176 -4,300 6,985 12,320 5,265 10.04%
-
NP to SH 9,353 -17,859 3,176 -4,300 6,985 12,320 5,265 10.04%
-
Tax Rate -34.75% - 0.56% - 0.43% -4.03% 66.71% -
Total Cost 29,632 53,254 29,683 37,412 18,486 11,839 24,427 3.26%
-
Net Worth 567,203 501,001 520,495 522,515 533,006 532,837 531,519 1.08%
Dividend
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Div 7,780 1,402 2,692 6,619 6,451 - 11,500 -6.30%
Div Payout % 83.19% 0.00% 84.79% 0.00% 92.36% - 218.43% -
Equity
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Net Worth 567,203 501,001 520,495 522,515 533,006 532,837 531,519 1.08%
NOSH 487,916 280,500 280,500 280,500 280,500 280,500 280,500 9.65%
Ratio Analysis
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
NP Margin 23.99% -50.46% 9.67% -12.99% 27.42% 51.00% 17.73% -
ROE 1.65% -3.56% 0.61% -0.82% 1.31% 2.31% 0.99% -
Per Share
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 7.99 12.62 11.71 11.80 9.08 8.61 10.59 -4.58%
EPS 1.92 -6.37 1.13 -1.53 2.49 4.39 1.88 0.35%
DPS 1.59 0.50 0.96 2.36 2.30 0.00 4.10 -14.59%
NAPS 1.1625 1.7861 1.8556 1.8628 1.9002 1.8996 1.8949 -7.81%
Adjusted Per Share Value based on latest NOSH - 487,916
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 7.99 7.25 6.73 6.79 5.22 4.95 6.09 4.62%
EPS 1.92 -3.66 0.65 -0.88 1.43 2.53 1.08 10.05%
DPS 1.59 0.29 0.55 1.36 1.32 0.00 2.36 -6.36%
NAPS 1.1625 1.0268 1.0668 1.0709 1.0924 1.0921 1.0894 1.08%
Price Multiplier on Financial Quarter End Date
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 31/12/24 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 -
Price 0.31 0.37 0.455 0.56 0.58 0.82 0.92 -
P/RPS 3.88 2.93 3.88 4.74 6.39 9.52 8.69 -12.56%
P/EPS 16.17 -5.81 40.18 -36.53 23.29 18.67 49.01 -16.85%
EY 6.18 -17.21 2.49 -2.74 4.29 5.36 2.04 20.26%
DY 5.14 1.35 2.11 4.21 3.97 0.00 4.46 2.39%
P/NAPS 0.27 0.21 0.25 0.30 0.31 0.43 0.49 -9.44%
Price Multiplier on Announcement Date
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 20/01/25 24/01/24 30/01/23 21/01/22 21/01/21 22/01/20 25/01/19 -
Price 0.295 0.35 0.505 0.535 0.57 0.81 0.90 -
P/RPS 3.69 2.77 4.31 4.53 6.28 9.40 8.50 -12.97%
P/EPS 15.39 -5.50 44.60 -34.90 22.89 18.44 47.95 -17.24%
EY 6.50 -18.19 2.24 -2.87 4.37 5.42 2.09 20.79%
DY 5.41 1.43 1.90 4.41 4.04 0.00 4.56 2.88%
P/NAPS 0.25 0.20 0.27 0.29 0.30 0.43 0.47 -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