[TWRREIT] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[TWRREIT] TOWER REITS
Announcement Date
31-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 3.65%
YoY- -14.33%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 51,237 50,242 51,396 49,266 48,214 46,372 44,144 10.43%
PBT 29,981 31,910 33,996 30,691 29,610 28,862 28,460 3.52%
Tax 0 0 0 0 0 0 0 -
NP 29,981 31,910 33,996 30,691 29,610 28,862 28,460 3.52%
-
NP to SH 29,981 31,910 33,996 30,691 29,610 28,862 28,460 3.52%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 21,256 18,332 17,400 18,575 18,604 17,510 15,684 22.44%
-
Net Worth 463,346 471,303 464,022 471,025 455,656 455,109 453,427 1.45%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 19,252 28,881 - 28,053 16,824 25,268 - -
Div Payout % 64.21% 90.51% - 91.41% 56.82% 87.55% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 463,346 471,303 464,022 471,025 455,656 455,109 453,427 1.45%
NOSH 280,374 280,404 280,495 280,539 280,404 280,758 280,118 0.06%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 58.51% 63.51% 66.15% 62.30% 61.41% 62.24% 64.47% -
ROE 6.47% 6.77% 7.33% 6.52% 6.50% 6.34% 6.28% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 18.27 17.92 18.32 17.56 17.19 16.52 15.76 10.34%
EPS 10.69 11.38 12.12 10.94 10.56 10.28 10.16 3.44%
DPS 6.87 10.30 0.00 10.00 6.00 9.00 0.00 -
NAPS 1.6526 1.6808 1.6543 1.679 1.625 1.621 1.6187 1.39%
Adjusted Per Share Value based on latest NOSH - 280,894
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 10.44 10.24 10.47 10.04 9.82 9.45 8.99 10.47%
EPS 6.11 6.50 6.93 6.25 6.03 5.88 5.80 3.52%
DPS 3.92 5.88 0.00 5.72 3.43 5.15 0.00 -
NAPS 0.9439 0.9601 0.9453 0.9596 0.9283 0.9271 0.9237 1.45%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.21 1.25 1.18 1.24 1.21 1.19 1.20 -
P/RPS 6.62 6.98 6.44 7.06 7.04 7.20 7.61 -8.86%
P/EPS 11.32 10.98 9.74 11.33 11.46 11.58 11.81 -2.78%
EY 8.84 9.10 10.27 8.82 8.73 8.64 8.47 2.88%
DY 5.67 8.24 0.00 8.06 4.96 7.56 0.00 -
P/NAPS 0.73 0.74 0.71 0.74 0.74 0.73 0.74 -0.90%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 15/11/11 28/07/11 25/04/11 31/01/11 10/11/10 22/07/10 19/05/10 -
Price 1.25 1.28 1.19 1.22 1.25 1.22 1.17 -
P/RPS 6.84 7.14 6.49 6.95 7.27 7.39 7.42 -5.27%
P/EPS 11.69 11.25 9.82 11.15 11.84 11.87 11.52 0.98%
EY 8.55 8.89 10.18 8.97 8.45 8.43 8.68 -1.00%
DY 5.49 8.05 0.00 8.20 4.80 7.38 0.00 -
P/NAPS 0.76 0.76 0.72 0.73 0.77 0.75 0.72 3.66%

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