[TWRREIT] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[TWRREIT] TOWER REITS
Announcement Date
20-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -5.56%
YoY- 53.06%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 30,593 35,787 37,326 41,942 51,083 54,805 52,695 -8.66%
PBT 17,794 20,182 40,944 45,392 30,069 70,820 32,305 -9.45%
Tax -150 0 -12,873 0 0 0 0 -
NP 17,644 20,182 28,071 45,392 30,069 70,820 32,305 -9.58%
-
NP to SH 17,644 20,182 28,071 46,025 30,069 70,820 32,305 -9.58%
-
Tax Rate 0.84% 0.00% 31.44% 0.00% 0.00% 0.00% 0.00% -
Total Cost 12,949 15,605 9,255 -3,450 21,014 -16,015 20,390 -7.28%
-
Net Worth 540,944 540,130 538,780 529,033 504,671 504,034 465,849 2.52%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 16,829 19,435 19,455 19,726 30,024 32,292 30,427 -9.39%
Div Payout % 95.39% 96.30% 69.31% 42.86% 99.85% 45.60% 94.19% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 540,944 540,130 538,780 529,033 504,671 504,034 465,849 2.52%
NOSH 280,500 280,500 280,176 279,586 280,622 280,299 280,480 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 57.67% 56.39% 75.20% 108.23% 58.86% 129.22% 61.31% -
ROE 3.26% 3.74% 5.21% 8.70% 5.96% 14.05% 6.93% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 10.91 12.76 13.32 15.00 18.20 19.55 18.79 -8.65%
EPS 6.29 7.20 10.02 16.46 10.72 25.27 11.52 -9.58%
DPS 6.00 6.93 6.93 7.03 10.70 11.52 10.85 -9.39%
NAPS 1.9285 1.9256 1.923 1.8922 1.7984 1.7982 1.6609 2.51%
Adjusted Per Share Value based on latest NOSH - 279,586
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 6.23 7.29 7.60 8.54 10.41 11.16 10.73 -8.65%
EPS 3.59 4.11 5.72 9.38 6.13 14.43 6.58 -9.60%
DPS 3.43 3.96 3.96 4.02 6.12 6.58 6.20 -9.39%
NAPS 1.102 1.1003 1.0976 1.0777 1.0281 1.0268 0.949 2.52%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.01 1.19 1.20 1.30 1.40 1.49 1.38 -
P/RPS 9.26 9.33 9.01 8.67 7.69 7.62 7.35 3.92%
P/EPS 16.06 16.54 11.98 7.90 13.07 5.90 11.98 5.00%
EY 6.23 6.05 8.35 12.66 7.65 16.96 8.35 -4.76%
DY 5.94 5.82 5.78 5.41 7.64 7.73 7.86 -4.55%
P/NAPS 0.52 0.62 0.62 0.69 0.78 0.83 0.83 -7.49%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 17/04/18 27/04/17 26/04/16 20/04/15 29/04/14 24/04/13 19/04/12 -
Price 1.02 1.19 1.20 1.29 1.45 1.51 1.42 -
P/RPS 9.35 9.33 9.01 8.60 7.97 7.72 7.56 3.60%
P/EPS 16.22 16.54 11.98 7.84 13.53 5.98 12.33 4.67%
EY 6.17 6.05 8.35 12.76 7.39 16.73 8.11 -4.45%
DY 5.88 5.82 5.78 5.45 7.38 7.63 7.64 -4.26%
P/NAPS 0.53 0.62 0.62 0.68 0.81 0.84 0.85 -7.56%

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