[TWRREIT] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[TWRREIT] TOWER REITS
Announcement Date
11-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -0.88%
YoY- 20.92%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 50,608 50,192 46,336 46,844 46,362 44,204 40,323 16.36%
PBT 30,852 30,872 66,475 28,148 28,398 26,160 106,189 -56.16%
Tax 0 0 0 0 0 0 0 -
NP 30,852 30,872 66,475 28,148 28,398 26,160 106,189 -56.16%
-
NP to SH 30,852 30,872 66,475 28,148 28,398 26,160 106,189 -56.16%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 19,756 19,320 -20,139 18,696 17,964 18,044 -65,866 -
-
Net Worth 447,886 447,475 446,504 406,519 406,607 406,434 392,850 9.14%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 28,047 - 26,225 - 28,061 - 23,006 14.13%
Div Payout % 90.91% - 39.45% - 98.81% - 21.67% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 447,886 447,475 446,504 406,519 406,607 406,434 392,850 9.14%
NOSH 280,472 280,654 280,485 280,358 280,612 280,686 271,305 2.24%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 60.96% 61.51% 143.46% 60.09% 61.25% 59.18% 263.35% -
ROE 6.89% 6.90% 14.89% 6.92% 6.98% 6.44% 27.03% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 18.04 17.88 16.52 16.71 16.52 15.75 14.86 13.81%
EPS 11.00 11.00 23.70 10.04 10.12 9.32 39.14 -57.12%
DPS 10.00 0.00 9.35 0.00 10.00 0.00 8.48 11.62%
NAPS 1.5969 1.5944 1.5919 1.45 1.449 1.448 1.448 6.74%
Adjusted Per Share Value based on latest NOSH - 280,975
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 10.31 10.23 9.44 9.54 9.44 9.01 8.21 16.41%
EPS 6.29 6.29 13.54 5.73 5.79 5.33 21.63 -56.13%
DPS 5.71 0.00 5.34 0.00 5.72 0.00 4.69 14.03%
NAPS 0.9124 0.9116 0.9096 0.8282 0.8283 0.828 0.8003 9.14%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.02 0.95 0.88 1.05 1.18 1.30 1.38 -
P/RPS 5.65 5.31 5.33 6.28 7.14 8.25 9.29 -28.23%
P/EPS 9.27 8.64 3.71 10.46 11.66 13.95 3.53 90.45%
EY 10.78 11.58 26.93 9.56 8.58 7.17 28.36 -47.55%
DY 9.80 0.00 10.63 0.00 8.47 0.00 6.14 36.61%
P/NAPS 0.64 0.60 0.55 0.72 0.81 0.90 0.95 -23.16%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 04/08/09 22/05/09 06/02/09 11/11/08 28/07/08 14/05/08 05/02/08 -
Price 1.14 0.94 0.95 0.87 1.12 1.29 1.30 -
P/RPS 6.32 5.26 5.75 5.21 6.78 8.19 8.75 -19.51%
P/EPS 10.36 8.55 4.01 8.67 11.07 13.84 3.32 113.68%
EY 9.65 11.70 24.95 11.54 9.04 7.22 30.11 -53.20%
DY 8.77 0.00 9.84 0.00 8.93 0.00 6.52 21.87%
P/NAPS 0.71 0.59 0.60 0.60 0.77 0.89 0.90 -14.63%

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