Highlights

[TWRREIT] YoY Quarter Result on 2021-09-30 [#1]

Stock [TWRREIT]: TOWER REAL ESTATE INVESTMENT TRUST
Announcement Date 13-Oct-2021
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2022
Quarter 30-Sep-2021  [#1]
Profit Trend QoQ -     121.89%    YoY -     36.21%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 31/03/18 31/03/17 31/03/16 CAGR
Revenue 8,212 6,511 5,659 7,010 6,754 8,804 9,609 -2.81%
  YoY % 26.13% 15.06% -19.27% 3.79% -23.28% -8.38% -
  Horiz. % 85.46% 67.76% 58.89% 72.95% 70.29% 91.62% 100.00%
PBT 2,133 1,566 2,040 3,281 3,202 5,352 6,332 -17.94%
  YoY % 36.21% -23.24% -37.82% 2.47% -40.17% -15.48% -
  Horiz. % 33.69% 24.73% 32.22% 51.82% 50.57% 84.52% 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 2,133 1,566 2,040 3,281 3,202 5,352 6,332 -17.94%
  YoY % 36.21% -23.24% -37.82% 2.47% -40.17% -15.48% -
  Horiz. % 33.69% 24.73% 32.22% 51.82% 50.57% 84.52% 100.00%
NP to SH 2,133 1,566 2,040 3,281 3,202 5,352 6,332 -17.94%
  YoY % 36.21% -23.24% -37.82% 2.47% -40.17% -15.48% -
  Horiz. % 33.69% 24.73% 32.22% 51.82% 50.57% 84.52% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 6,079 4,945 3,619 3,729 3,552 3,452 3,277 11.88%
  YoY % 22.93% 36.64% -2.95% 4.98% 2.90% 5.34% -
  Horiz. % 185.51% 150.90% 110.44% 113.79% 108.39% 105.34% 100.00%
Net Worth 520,972 531,575 531,098 541,785 540,944 540,130 538,780 -0.61%
  YoY % -1.99% 0.09% -1.97% 0.16% 0.15% 0.25% -
  Horiz. % 96.69% 98.66% 98.57% 100.56% 100.40% 100.25% 100.00%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 31/03/18 31/03/17 31/03/16 CAGR
Div - - - 5,610 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 170.98 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 520,972 531,575 531,098 541,785 540,944 540,130 538,780 -0.61%
  YoY % -1.99% 0.09% -1.97% 0.16% 0.15% 0.25% -
  Horiz. % 96.69% 98.66% 98.57% 100.56% 100.40% 100.25% 100.00%
NOSH 280,500 280,500 280,500 280,500 280,500 280,500 280,176 0.02%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.12% -
  Horiz. % 100.12% 100.12% 100.12% 100.12% 100.12% 100.12% 100.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 25.97 % 24.05 % 36.05 % 46.80 % 47.41 % 60.79 % 65.90 % -15.56%
  YoY % 7.98% -33.29% -22.97% -1.29% -22.01% -7.75% -
  Horiz. % 39.41% 36.49% 54.70% 71.02% 71.94% 92.25% 100.00%
ROE 0.41 % 0.29 % 0.38 % 0.61 % 0.59 % 0.99 % 1.18 % -17.47%
  YoY % 41.38% -23.68% -37.70% 3.39% -40.40% -16.10% -
  Horiz. % 34.75% 24.58% 32.20% 51.69% 50.00% 83.90% 100.00%
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 31/03/18 31/03/17 31/03/16 CAGR
RPS 2.93 2.32 2.02 2.50 2.41 3.14 3.43 -2.82%
  YoY % 26.29% 14.85% -19.20% 3.73% -23.25% -8.45% -
  Horiz. % 85.42% 67.64% 58.89% 72.89% 70.26% 91.55% 100.00%
EPS 0.76 0.56 0.73 1.17 1.14 1.91 2.26 -17.96%
  YoY % 35.71% -23.29% -37.61% 2.63% -40.31% -15.49% -
  Horiz. % 33.63% 24.78% 32.30% 51.77% 50.44% 84.51% 100.00%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.8573 1.8951 1.8934 1.9315 1.9285 1.9256 1.9230 -0.63%
  YoY % -1.99% 0.09% -1.97% 0.16% 0.15% 0.14% -
  Horiz. % 96.58% 98.55% 98.46% 100.44% 100.29% 100.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 280,500
30/09/21 30/09/20 30/09/19 30/09/18 31/03/18 31/03/17 31/03/16 CAGR
RPS 2.93 2.32 2.02 2.50 2.41 3.14 3.43 -2.82%
  YoY % 26.29% 14.85% -19.20% 3.73% -23.25% -8.45% -
  Horiz. % 85.42% 67.64% 58.89% 72.89% 70.26% 91.55% 100.00%
EPS 0.76 0.56 0.73 1.17 1.14 1.91 2.26 -17.96%
  YoY % 35.71% -23.29% -37.61% 2.63% -40.31% -15.49% -
  Horiz. % 33.63% 24.78% 32.30% 51.77% 50.44% 84.51% 100.00%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.8573 1.8951 1.8934 1.9315 1.9285 1.9256 1.9208 -0.61%
  YoY % -1.99% 0.09% -1.97% 0.16% 0.15% 0.25% -
  Horiz. % 96.69% 98.66% 98.57% 100.56% 100.40% 100.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 31/03/18 31/03/17 31/03/16 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 30/03/18 31/03/17 31/03/16 -
Price 0.6000 0.6150 0.8450 0.9350 1.0100 1.1900 1.2000 -
P/RPS 20.49 26.49 41.88 37.41 41.95 37.91 34.99 -9.26%
  YoY % -22.65% -36.75% 11.95% -10.82% 10.66% 8.35% -
  Horiz. % 58.56% 75.71% 119.69% 106.92% 119.89% 108.35% 100.00%
P/EPS 78.90 110.16 116.19 79.94 88.48 62.37 53.10 7.46%
  YoY % -28.38% -5.19% 45.35% -9.65% 41.86% 17.46% -
  Horiz. % 148.59% 207.46% 218.81% 150.55% 166.63% 117.46% 100.00%
EY 1.27 0.91 0.86 1.25 1.13 1.60 1.88 -6.88%
  YoY % 39.56% 5.81% -31.20% 10.62% -29.38% -14.89% -
  Horiz. % 67.55% 48.40% 45.74% 66.49% 60.11% 85.11% 100.00%
DY 0.00 0.00 0.00 2.14 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.32 0.32 0.45 0.48 0.52 0.62 0.62 -11.32%
  YoY % 0.00% -28.89% -6.25% -7.69% -16.13% 0.00% -
  Horiz. % 51.61% 51.61% 72.58% 77.42% 83.87% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 31/03/18 31/03/17 31/03/16 CAGR
Date 13/10/21 14/10/20 17/10/19 25/10/18 - 27/04/17 26/04/16 -
Price 0.5850 0.5950 0.8500 0.8950 1.0200 1.1900 1.2000 -
P/RPS 19.98 25.63 42.13 35.81 42.36 37.91 34.99 -9.68%
  YoY % -22.04% -39.16% 17.65% -15.46% 11.74% 8.35% -
  Horiz. % 57.10% 73.25% 120.41% 102.34% 121.06% 108.35% 100.00%
P/EPS 76.93 106.58 116.88 76.52 89.35 62.37 53.10 6.97%
  YoY % -27.82% -8.81% 52.74% -14.36% 43.26% 17.46% -
  Horiz. % 144.88% 200.72% 220.11% 144.11% 168.27% 117.46% 100.00%
EY 1.30 0.94 0.86 1.31 1.12 1.60 1.88 -6.48%
  YoY % 38.30% 9.30% -34.35% 16.96% -30.00% -14.89% -
  Horiz. % 69.15% 50.00% 45.74% 69.68% 59.57% 85.11% 100.00%
DY 0.00 0.00 0.00 2.23 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.31 0.31 0.45 0.46 0.53 0.62 0.62 -11.83%
  YoY % 0.00% -31.11% -2.17% -13.21% -14.52% 0.00% -
  Horiz. % 50.00% 50.00% 72.58% 74.19% 85.48% 100.00% 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.
 


TOP ARTICLES

1. PELIKAN (5231) An Asset Play now unlocking its Value by Asset Disposal and giving out 20 Sen Special Dividend, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
2. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
3. “Serba’s indefinite trading suspension to stay till release of SIR findings” save malaysia!
4. HUGE POTENTIAL EARNINGS AHEAD FOR THIS CO !!! A POTENTIAL TAKEOVER TARGET ??? Bursa Master
5. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
6. Evening Market Summary - 22 Oct 2021 KLSE Traders Update and Ideas
7. Health Ministry to probe popular biscuit brand following claims of cancer-causing substances in their products. save malaysia!
8. [转贴] [Video:浅谈MALAYSIA SMELTING CORP BHD, MSC, 5916] - James的股票投资James Share Investing James的股票投资James Share Investing
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

441  399  636  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 OPCOM 1.33+0.20 
 VC 0.09+0.01 
 KNM 0.220.00 
 JADI 0.10-0.01 
 THETA 1.32+0.18 
 NWP 0.29-0.005 
 HIAPTEK 0.64-0.01 
 SCIB 0.405-0.025 
PARTNERS & BROKERS