[TWRREIT] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[TWRREIT] TOWER REITS
Announcement Date
27-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -1.34%
YoY- -54.24%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 45,324 47,830 48,480 52,871 53,954 54,256 55,636 -12.76%
PBT 21,976 24,418 27,052 32,667 33,109 32,796 37,448 -29.88%
Tax 0 0 0 0 0 0 0 -
NP 21,976 24,418 27,052 32,667 33,109 32,796 37,448 -29.88%
-
NP to SH 21,976 24,418 27,052 32,667 33,109 32,796 37,448 -29.88%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 23,348 23,412 21,428 20,204 20,845 21,460 18,188 18.09%
-
Net Worth 503,093 510,195 504,671 513,250 505,759 511,085 504,034 -0.12%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 14,314 21,499 - 30,003 19,042 28,535 - -
Div Payout % 65.14% 88.05% - 91.85% 57.51% 87.01% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 503,093 510,195 504,671 513,250 505,759 511,085 504,034 -0.12%
NOSH 280,306 280,666 280,622 280,403 280,587 280,307 280,299 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 48.49% 51.05% 55.80% 61.79% 61.37% 60.45% 67.31% -
ROE 4.37% 4.79% 5.36% 6.36% 6.55% 6.42% 7.43% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 16.17 17.04 17.28 18.86 19.23 19.36 19.85 -12.76%
EPS 7.84 8.70 9.64 11.65 11.80 11.70 13.36 -29.88%
DPS 5.11 7.66 0.00 10.70 6.79 10.18 0.00 -
NAPS 1.7948 1.8178 1.7984 1.8304 1.8025 1.8233 1.7982 -0.12%
Adjusted Per Share Value based on latest NOSH - 280,860
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 9.23 9.74 9.88 10.77 10.99 11.05 11.33 -12.76%
EPS 4.48 4.97 5.51 6.65 6.74 6.68 7.63 -29.85%
DPS 2.92 4.38 0.00 6.11 3.88 5.81 0.00 -
NAPS 1.0249 1.0394 1.0281 1.0456 1.0303 1.0412 1.0268 -0.12%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.33 1.42 1.40 1.50 1.54 1.60 1.49 -
P/RPS 8.23 8.33 8.10 7.96 8.01 8.27 7.51 6.28%
P/EPS 16.96 16.32 14.52 12.88 13.05 13.68 11.15 32.22%
EY 5.89 6.13 6.89 7.77 7.66 7.31 8.97 -24.43%
DY 3.84 5.39 0.00 7.13 4.41 6.36 0.00 -
P/NAPS 0.74 0.78 0.78 0.82 0.85 0.88 0.83 -7.35%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 04/11/14 21/07/14 29/04/14 27/01/14 18/11/13 24/07/13 24/04/13 -
Price 1.32 1.44 1.45 1.52 1.56 1.63 1.51 -
P/RPS 8.16 8.45 8.39 8.06 8.11 8.42 7.61 4.75%
P/EPS 16.84 16.55 15.04 13.05 13.22 13.93 11.30 30.43%
EY 5.94 6.04 6.65 7.66 7.56 7.18 8.85 -23.32%
DY 3.87 5.32 0.00 7.04 4.35 6.25 0.00 -
P/NAPS 0.74 0.79 0.81 0.83 0.87 0.89 0.84 -8.09%

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