[TWRREIT] YoY TTM Result on 31-Mar-2011 [#1]

Stock

[TWRREIT] TOWER REITS

Announcement Date

25-Apr-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

31-Mar-2011 [#1]

Profit Trend

QoQ- 4.51%

YoY- -8.93%

Quarter Report

Tower REIT-1st Qtr Results 31.03.11.pdf

Latest QR

Upcoming QR

TWRREIT's Result

TWRREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
TTM Result
Revenue	51,083	54,805	52,695	51,078	48,317	48,359	42,773	3.00%
YoY %	-6.79%	4.00%	3.17%	5.71%	-0.09%	13.06%	-	-
Horiz. %	119.43%	128.13%	123.20%	119.42%	112.96%	113.06%	100.00%	-
PBT	30,069	70,820	32,305	32,075	35,222	67,653	107,837	-19.16%
YoY %	-57.54%	119.22%	0.72%	-8.93%	-47.94%	-37.26%	-	-
Horiz. %	27.88%	65.67%	29.96%	29.74%	32.66%	62.74%	100.00%	-
Tax	0	0	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP	30,069	70,820	32,305	32,075	35,222	67,653	107,837	-19.16%
YoY %	-57.54%	119.22%	0.72%	-8.93%	-47.94%	-37.26%	-	-
Horiz. %	27.88%	65.67%	29.96%	29.74%	32.66%	62.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,069	70,820	32,305	32,075	35,222	67,653	107,837	-19.16%
YoY %	-57.54%	119.22%	0.72%	-8.93%	-47.94%	-37.26%	-	-
Horiz. %	27.88%	65.67%	29.96%	29.74%	32.66%	62.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Total Cost	21,014	-16,015	20,390	19,003	13,095	-19,294	-65,064	-
YoY %	231.21%	-178.54%	7.30%	45.12%	167.87%	70.35%	-	-
Horiz. %	-32.30%	24.61%	-31.34%	-29.21%	-20.13%	29.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	504,671	504,034	465,849	464,022	453,427	447,475	406,434	3.67%
YoY %	0.13%	8.20%	0.39%	2.34%	1.33%	10.10%	-	-
Horiz. %	124.17%	124.01%	114.62%	114.17%	111.56%	110.10%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Dividend
Div	30,024	32,292	30,427	28,062	42,067	26,231	23,774	3.96%
YoY %	-7.02%	6.13%	8.43%	-33.29%	60.37%	10.33%	-	-
Horiz. %	126.29%	135.83%	127.98%	118.04%	176.95%	110.33%	100.00%	-
Div Payout %	99.85%	45.60%	94.19%	87.49%	119.43%	38.77%	22.05%	-
YoY %	118.97%	-51.59%	7.66%	-26.74%	208.05%	75.83%	-	-
Horiz. %	452.83%	206.80%	427.17%	396.78%	541.63%	175.83%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Equity
Net Worth	504,671	504,034	465,849	464,022	453,427	447,475	406,434	3.67%
YoY %	0.13%	8.20%	0.39%	2.34%	1.33%	10.10%	-	-
Horiz. %	124.17%	124.01%	114.62%	114.17%	111.56%	110.10%	100.00%	-
NOSH	280,622	280,299	280,480	280,495	280,118	280,654	280,686	-0.00%
YoY %	0.12%	-0.06%	-0.01%	0.13%	-0.19%	-0.01%	-	-
Horiz. %	99.98%	99.86%	99.93%	99.93%	99.80%	99.99%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Ratio Analysis
NP Margin	58.86%	129.22%	61.31%	62.80%	72.90%	139.90%	252.11%	-
YoY %	-54.45%	110.76%	-2.37%	-13.85%	-47.89%	-44.51%	-	-
Horiz. %	23.35%	51.26%	24.32%	24.91%	28.92%	55.49%	100.00%	-
ROE	5.96%	14.05%	6.93%	6.91%	7.77%	15.12%	26.53%	-
YoY %	-57.58%	102.74%	0.29%	-11.07%	-48.61%	-43.01%	-	-
Horiz. %	22.47%	52.96%	26.12%	26.05%	29.29%	56.99%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Per Share
RPS	18.20	19.55	18.79	18.21	17.25	17.23	15.24	3.00%
YoY %	-6.91%	4.04%	3.19%	5.57%	0.12%	13.06%	-	-
Horiz. %	119.42%	128.28%	123.29%	119.49%	113.19%	113.06%	100.00%	-
EPS	10.72	25.27	11.52	11.44	12.57	24.11	38.42	-19.15%
YoY %	-57.58%	119.36%	0.70%	-8.99%	-47.86%	-37.25%	-	-
Horiz. %	27.90%	65.77%	29.98%	29.78%	32.72%	62.75%	100.00%	-
DPS	10.70	11.52	10.85	10.00	15.00	9.35	8.48	3.94%
YoY %	-7.12%	6.18%	8.50%	-33.33%	60.43%	10.26%	-	-
Horiz. %	126.18%	135.85%	127.95%	117.92%	176.89%	110.26%	100.00%	-
NAPS	1.7984	1.7982	1.6609	1.6543	1.6187	1.5944	1.448	3.67%
YoY %	0.01%	8.27%	0.40%	2.20%	1.52%	10.11%	-	-
Horiz. %	124.20%	124.19%	114.70%	114.25%	111.79%	110.11%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 280,495
RPS	10.41	11.16	10.73	10.41	9.84	9.85	8.71	3.01%
YoY %	-6.72%	4.01%	3.07%	5.79%	-0.10%	13.09%	-	-
Horiz. %	119.52%	128.13%	123.19%	119.52%	112.97%	113.09%	100.00%	-
EPS	6.13	14.43	6.58	6.53	7.18	13.78	21.97	-19.15%
YoY %	-57.52%	119.30%	0.77%	-9.05%	-47.90%	-37.28%	-	-
Horiz. %	27.90%	65.68%	29.95%	29.72%	32.68%	62.72%	100.00%	-
DPS	6.12	6.58	6.20	5.72	8.57	5.34	4.84	3.98%
YoY %	-6.99%	6.13%	8.39%	-33.26%	60.49%	10.33%	-	-
Horiz. %	126.45%	135.95%	128.10%	118.18%	177.07%	110.33%	100.00%	-
NAPS	1.0281	1.0268	0.949	0.9453	0.9237	0.9116	0.828	3.67%
YoY %	0.13%	8.20%	0.39%	2.34%	1.33%	10.10%	-	-
Horiz. %	124.17%	124.01%	114.61%	114.17%	111.56%	110.10%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	-
Price	1.40	1.49	1.38	1.18	1.20	0.95	1.30	-
P/RPS	7.69	7.62	7.35	6.48	6.96	5.51	8.53	-1.71%
YoY %	0.92%	3.67%	13.43%	-6.90%	26.32%	-35.40%	-	-
Horiz. %	90.15%	89.33%	86.17%	75.97%	81.59%	64.60%	100.00%	-
P/EPS	13.07	5.90	11.98	10.32	9.54	3.94	3.38	25.27%
YoY %	121.53%	-50.75%	16.09%	8.18%	142.13%	16.57%	-	-
Horiz. %	386.69%	174.56%	354.44%	305.33%	282.25%	116.57%	100.00%	-
EY	7.65	16.96	8.35	9.69	10.48	25.37	29.55	-20.15%
YoY %	-54.89%	103.11%	-13.83%	-7.54%	-58.69%	-14.15%	-	-
Horiz. %	25.89%	57.39%	28.26%	32.79%	35.47%	85.85%	100.00%	-
DY	7.64	7.73	7.86	8.47	12.50	9.84	6.52	2.67%
YoY %	-1.16%	-1.65%	-7.20%	-32.24%	27.03%	50.92%	-	-
Horiz. %	117.18%	118.56%	120.55%	129.91%	191.72%	150.92%	100.00%	-
P/NAPS	0.78	0.83	0.83	0.71	0.74	0.60	0.90	-2.35%
YoY %	-6.02%	0.00%	16.90%	-4.05%	23.33%	-33.33%	-	-
Horiz. %	86.67%	92.22%	92.22%	78.89%	82.22%	66.67%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	29/04/14	24/04/13	19/04/12	25/04/11	19/05/10	22/05/09	14/05/08	-
Price	1.45	1.51	1.42	1.19	1.17	0.94	1.29	-
P/RPS	7.97	7.72	7.56	6.53	6.78	5.46	8.47	-1.00%
YoY %	3.24%	2.12%	15.77%	-3.69%	24.18%	-35.54%	-	-
Horiz. %	94.10%	91.15%	89.26%	77.10%	80.05%	64.46%	100.00%	-
P/EPS	13.53	5.98	12.33	10.41	9.30	3.90	3.36	26.11%
YoY %	126.25%	-51.50%	18.44%	11.94%	138.46%	16.07%	-	-
Horiz. %	402.68%	177.98%	366.96%	309.82%	276.79%	116.07%	100.00%	-
EY	7.39	16.73	8.11	9.61	10.75	25.64	29.78	-20.71%
YoY %	-55.83%	106.29%	-15.61%	-10.60%	-58.07%	-13.90%	-	-
Horiz. %	24.82%	56.18%	27.23%	32.27%	36.10%	86.10%	100.00%	-
DY	7.38	7.63	7.64	8.40	12.82	9.95	6.57	1.95%
YoY %	-3.28%	-0.13%	-9.05%	-34.48%	28.84%	51.45%	-	-
Horiz. %	112.33%	116.13%	116.29%	127.85%	195.13%	151.45%	100.00%	-
P/NAPS	0.81	0.84	0.85	0.72	0.72	0.59	0.89	-1.55%
YoY %	-3.57%	-1.18%	18.06%	0.00%	22.03%	-33.71%	-	-
Horiz. %	91.01%	94.38%	95.51%	80.90%	80.90%	66.29%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos