[TWRREIT] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[TWRREIT] TOWER REITS
Announcement Date
24-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -0.79%
YoY- 119.22%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 37,326 41,942 51,083 54,805 52,695 51,078 48,317 -4.20%
PBT 40,944 45,392 30,069 70,820 32,305 32,075 35,222 2.53%
Tax -12,873 0 0 0 0 0 0 -
NP 28,071 45,392 30,069 70,820 32,305 32,075 35,222 -3.70%
-
NP to SH 28,071 46,025 30,069 70,820 32,305 32,075 35,222 -3.70%
-
Tax Rate 31.44% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 9,255 -3,450 21,014 -16,015 20,390 19,003 13,095 -5.61%
-
Net Worth 538,780 529,033 504,671 504,034 465,849 464,022 453,427 2.91%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 19,455 19,726 30,024 32,292 30,427 28,062 42,067 -12.05%
Div Payout % 69.31% 42.86% 99.85% 45.60% 94.19% 87.49% 119.43% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 538,780 529,033 504,671 504,034 465,849 464,022 453,427 2.91%
NOSH 280,176 279,586 280,622 280,299 280,480 280,495 280,118 0.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 75.20% 108.23% 58.86% 129.22% 61.31% 62.80% 72.90% -
ROE 5.21% 8.70% 5.96% 14.05% 6.93% 6.91% 7.77% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 13.32 15.00 18.20 19.55 18.79 18.21 17.25 -4.21%
EPS 10.02 16.46 10.72 25.27 11.52 11.44 12.57 -3.70%
DPS 6.93 7.03 10.70 11.52 10.85 10.00 15.00 -12.06%
NAPS 1.923 1.8922 1.7984 1.7982 1.6609 1.6543 1.6187 2.90%
Adjusted Per Share Value based on latest NOSH - 280,299
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 7.60 8.54 10.41 11.16 10.73 10.41 9.84 -4.21%
EPS 5.72 9.38 6.13 14.43 6.58 6.53 7.18 -3.71%
DPS 3.96 4.02 6.12 6.58 6.20 5.72 8.57 -12.06%
NAPS 1.0976 1.0777 1.0281 1.0268 0.949 0.9453 0.9237 2.91%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.20 1.30 1.40 1.49 1.38 1.18 1.20 -
P/RPS 9.01 8.67 7.69 7.62 7.35 6.48 6.96 4.39%
P/EPS 11.98 7.90 13.07 5.90 11.98 10.32 9.54 3.86%
EY 8.35 12.66 7.65 16.96 8.35 9.69 10.48 -3.71%
DY 5.78 5.41 7.64 7.73 7.86 8.47 12.50 -12.05%
P/NAPS 0.62 0.69 0.78 0.83 0.83 0.71 0.74 -2.90%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/04/16 20/04/15 29/04/14 24/04/13 19/04/12 25/04/11 19/05/10 -
Price 1.20 1.29 1.45 1.51 1.42 1.19 1.17 -
P/RPS 9.01 8.60 7.97 7.72 7.56 6.53 6.78 4.84%
P/EPS 11.98 7.84 13.53 5.98 12.33 10.41 9.30 4.30%
EY 8.35 12.76 7.39 16.73 8.11 9.61 10.75 -4.11%
DY 5.78 5.45 7.38 7.63 7.64 8.40 12.82 -12.42%
P/NAPS 0.62 0.68 0.81 0.84 0.85 0.72 0.72 -2.45%

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