Highlights

[TWRREIT] YoY Quarter Result on 2019-09-30 [#1]

Stock [TWRREIT]: TOWER REAL ESTATE INVESTMENT TRUST
Announcement Date 17-Oct-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Sep-2019  [#1]
Profit Trend QoQ -     -43.52%    YoY -     -37.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 5,659 7,010 6,754 8,804 9,609 9,580 12,120 -12.92%
  YoY % -19.27% 3.79% -23.28% -8.38% 0.30% -20.96% -
  Horiz. % 46.69% 57.84% 55.73% 72.64% 79.28% 79.04% 100.00%
PBT 2,040 3,281 3,202 5,352 6,332 4,054 6,763 -19.57%
  YoY % -37.82% 2.47% -40.17% -15.48% 56.19% -40.06% -
  Horiz. % 30.16% 48.51% 47.35% 79.14% 93.63% 59.94% 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 2,040 3,281 3,202 5,352 6,332 4,054 6,763 -19.57%
  YoY % -37.82% 2.47% -40.17% -15.48% 56.19% -40.06% -
  Horiz. % 30.16% 48.51% 47.35% 79.14% 93.63% 59.94% 100.00%
NP to SH 2,040 3,281 3,202 5,352 6,332 4,054 6,763 -19.57%
  YoY % -37.82% 2.47% -40.17% -15.48% 56.19% -40.06% -
  Horiz. % 30.16% 48.51% 47.35% 79.14% 93.63% 59.94% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 3,619 3,729 3,552 3,452 3,277 5,526 5,357 -6.88%
  YoY % -2.95% 4.98% 2.90% 5.34% -40.70% 3.15% -
  Horiz. % 67.56% 69.61% 66.31% 64.44% 61.17% 103.15% 100.00%
Net Worth 531,098 541,785 540,944 540,130 538,780 529,033 504,671 0.93%
  YoY % -1.97% 0.16% 0.15% 0.25% 1.84% 4.83% -
  Horiz. % 105.24% 107.35% 107.19% 107.03% 106.76% 104.83% 100.00%
Dividend
30/09/19 30/09/18 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - 5,610 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 170.98 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/09/19 30/09/18 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 531,098 541,785 540,944 540,130 538,780 529,033 504,671 0.93%
  YoY % -1.97% 0.16% 0.15% 0.25% 1.84% 4.83% -
  Horiz. % 105.24% 107.35% 107.19% 107.03% 106.76% 104.83% 100.00%
NOSH 280,500 280,500 280,500 280,500 280,176 279,586 280,622 -0.01%
  YoY % 0.00% 0.00% 0.00% 0.12% 0.21% -0.37% -
  Horiz. % 99.96% 99.96% 99.96% 99.96% 99.84% 99.63% 100.00%
Ratio Analysis
30/09/19 30/09/18 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 36.05 % 46.80 % 47.41 % 60.79 % 65.90 % 42.32 % 55.80 % -7.63%
  YoY % -22.97% -1.29% -22.01% -7.75% 55.72% -24.16% -
  Horiz. % 64.61% 83.87% 84.96% 108.94% 118.10% 75.84% 100.00%
ROE 0.38 % 0.61 % 0.59 % 0.99 % 1.18 % 0.77 % 1.34 % -20.46%
  YoY % -37.70% 3.39% -40.40% -16.10% 53.25% -42.54% -
  Horiz. % 28.36% 45.52% 44.03% 73.88% 88.06% 57.46% 100.00%
Per Share
30/09/19 30/09/18 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 2.02 2.50 2.41 3.14 3.43 3.43 4.32 -12.90%
  YoY % -19.20% 3.73% -23.25% -8.45% 0.00% -20.60% -
  Horiz. % 46.76% 57.87% 55.79% 72.69% 79.40% 79.40% 100.00%
EPS 0.73 1.17 1.14 1.91 2.26 1.45 2.41 -19.51%
  YoY % -37.61% 2.63% -40.31% -15.49% 55.86% -39.83% -
  Horiz. % 30.29% 48.55% 47.30% 79.25% 93.78% 60.17% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.8934 1.9315 1.9285 1.9256 1.9230 1.8922 1.7984 0.94%
  YoY % -1.97% 0.16% 0.15% 0.14% 1.63% 5.22% -
  Horiz. % 105.28% 107.40% 107.23% 107.07% 106.93% 105.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 280,500
30/09/19 30/09/18 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 2.02 2.50 2.41 3.14 3.43 3.42 4.32 -12.90%
  YoY % -19.20% 3.73% -23.25% -8.45% 0.29% -20.83% -
  Horiz. % 46.76% 57.87% 55.79% 72.69% 79.40% 79.17% 100.00%
EPS 0.73 1.17 1.14 1.91 2.26 1.45 2.41 -19.51%
  YoY % -37.61% 2.63% -40.31% -15.49% 55.86% -39.83% -
  Horiz. % 30.29% 48.55% 47.30% 79.25% 93.78% 60.17% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.8934 1.9315 1.9285 1.9256 1.9208 1.8860 1.7992 0.93%
  YoY % -1.97% 0.16% 0.15% 0.25% 1.85% 4.82% -
  Horiz. % 105.24% 107.35% 107.19% 107.03% 106.76% 104.82% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/09/19 28/09/18 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.8450 0.9350 1.0100 1.1900 1.2000 1.3000 1.4000 -
P/RPS 41.88 37.41 41.95 37.91 34.99 37.94 32.42 4.76%
  YoY % 11.95% -10.82% 10.66% 8.35% -7.78% 17.03% -
  Horiz. % 129.18% 115.39% 129.40% 116.93% 107.93% 117.03% 100.00%
P/EPS 116.19 79.94 88.48 62.37 53.10 89.66 58.09 13.42%
  YoY % 45.35% -9.65% 41.86% 17.46% -40.78% 54.35% -
  Horiz. % 200.02% 137.61% 152.32% 107.37% 91.41% 154.35% 100.00%
EY 0.86 1.25 1.13 1.60 1.88 1.12 1.72 -11.83%
  YoY % -31.20% 10.62% -29.38% -14.89% 67.86% -34.88% -
  Horiz. % 50.00% 72.67% 65.70% 93.02% 109.30% 65.12% 100.00%
DY 0.00 2.14 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.45 0.48 0.52 0.62 0.62 0.69 0.78 -9.51%
  YoY % -6.25% -7.69% -16.13% 0.00% -10.14% -11.54% -
  Horiz. % 57.69% 61.54% 66.67% 79.49% 79.49% 88.46% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 17/10/19 25/10/18 - 27/04/17 26/04/16 20/04/15 29/04/14 -
Price 0.8500 0.8950 1.0200 1.1900 1.2000 1.2900 1.4500 -
P/RPS 42.13 35.81 42.36 37.91 34.99 37.65 33.57 4.21%
  YoY % 17.65% -15.46% 11.74% 8.35% -7.07% 12.15% -
  Horiz. % 125.50% 106.67% 126.18% 112.93% 104.23% 112.15% 100.00%
P/EPS 116.88 76.52 89.35 62.37 53.10 88.97 60.17 12.82%
  YoY % 52.74% -14.36% 43.26% 17.46% -40.32% 47.86% -
  Horiz. % 194.25% 127.17% 148.50% 103.66% 88.25% 147.86% 100.00%
EY 0.86 1.31 1.12 1.60 1.88 1.12 1.66 -11.26%
  YoY % -34.35% 16.96% -30.00% -14.89% 67.86% -32.53% -
  Horiz. % 51.81% 78.92% 67.47% 96.39% 113.25% 67.47% 100.00%
DY 0.00 2.23 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.45 0.46 0.53 0.62 0.62 0.68 0.81 -10.13%
  YoY % -2.17% -13.21% -14.52% 0.00% -8.82% -16.05% -
  Horiz. % 55.56% 56.79% 65.43% 76.54% 76.54% 83.95% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

360  308  555  778 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 HSI-H8F 0.42+0.025 
 XOX 0.0450.00 
 HSI-C7K 0.335-0.025 
 NETX 0.020.00 
 TRIVE 0.0150.00 
 IFCAMSC 0.53+0.04 
 PERDANA 0.435-0.025 
 VELESTO 0.38-0.01 
 JAKS 1.36+0.20 
Partners & Brokers