[TWRREIT] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[TWRREIT] TOWER REITS
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -1.68%
YoY- -47.94%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 54,805 52,695 51,078 48,317 48,359 42,773 30,932 9.99%
PBT 70,820 32,305 32,075 35,222 67,653 107,837 56,114 3.95%
Tax 0 0 0 0 0 0 0 -
NP 70,820 32,305 32,075 35,222 67,653 107,837 56,114 3.95%
-
NP to SH 70,820 32,305 32,075 35,222 67,653 107,837 56,114 3.95%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -16,015 20,390 19,003 13,095 -19,294 -65,064 -25,182 -7.25%
-
Net Worth 504,034 465,849 464,022 453,427 447,475 406,434 285,381 9.93%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 32,292 30,427 28,062 42,067 26,231 23,774 12,679 16.84%
Div Payout % 45.60% 94.19% 87.49% 119.43% 38.77% 22.05% 22.60% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 504,034 465,849 464,022 453,427 447,475 406,434 285,381 9.93%
NOSH 280,299 280,480 280,495 280,118 280,654 280,686 243,333 2.38%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 129.22% 61.31% 62.80% 72.90% 139.90% 252.11% 181.41% -
ROE 14.05% 6.93% 6.91% 7.77% 15.12% 26.53% 19.66% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 19.55 18.79 18.21 17.25 17.23 15.24 12.71 7.43%
EPS 25.27 11.52 11.44 12.57 24.11 38.42 23.06 1.53%
DPS 11.52 10.85 10.00 15.00 9.35 8.48 5.21 14.12%
NAPS 1.7982 1.6609 1.6543 1.6187 1.5944 1.448 1.1728 7.37%
Adjusted Per Share Value based on latest NOSH - 280,118
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 11.16 10.73 10.41 9.84 9.85 8.71 6.30 9.98%
EPS 14.43 6.58 6.53 7.18 13.78 21.97 11.43 3.95%
DPS 6.58 6.20 5.72 8.57 5.34 4.84 2.58 16.87%
NAPS 1.0268 0.949 0.9453 0.9237 0.9116 0.828 0.5814 9.93%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 - -
Price 1.49 1.38 1.18 1.20 0.95 1.30 0.00 -
P/RPS 7.62 7.35 6.48 6.96 5.51 8.53 0.00 -
P/EPS 5.90 11.98 10.32 9.54 3.94 3.38 0.00 -
EY 16.96 8.35 9.69 10.48 25.37 29.55 0.00 -
DY 7.73 7.86 8.47 12.50 9.84 6.52 0.00 -
P/NAPS 0.83 0.83 0.71 0.74 0.60 0.90 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 24/04/13 19/04/12 25/04/11 19/05/10 22/05/09 14/05/08 08/05/07 -
Price 1.51 1.42 1.19 1.17 0.94 1.29 0.00 -
P/RPS 7.72 7.56 6.53 6.78 5.46 8.47 0.00 -
P/EPS 5.98 12.33 10.41 9.30 3.90 3.36 0.00 -
EY 16.73 8.11 9.61 10.75 25.64 29.78 0.00 -
DY 7.63 7.64 8.40 12.82 9.95 6.57 0.00 -
P/NAPS 0.84 0.85 0.72 0.72 0.59 0.89 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