[TWRREIT] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[TWRREIT] TOWER REITS
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 51.43%
YoY- -6.15%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 23,915 12,120 52,871 40,466 27,128 13,909 54,485 -42.33%
PBT 12,209 6,763 32,667 24,832 16,398 9,362 71,387 -69.28%
Tax 0 0 0 0 0 0 0 -
NP 12,209 6,763 32,667 24,832 16,398 9,362 71,387 -69.28%
-
NP to SH 12,209 6,763 32,667 24,832 16,398 9,362 71,387 -69.28%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 11,706 5,357 20,204 15,634 10,730 4,547 -16,902 -
-
Net Worth 510,195 504,671 513,250 505,759 511,085 504,034 511,966 -0.23%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 10,749 - 30,003 14,281 14,267 - 32,313 -52.08%
Div Payout % 88.05% - 91.85% 57.51% 87.01% - 45.27% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 510,195 504,671 513,250 505,759 511,085 504,034 511,966 -0.23%
NOSH 280,666 280,622 280,403 280,587 280,307 280,299 280,499 0.03%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 51.05% 55.80% 61.79% 61.37% 60.45% 67.31% 131.02% -
ROE 2.39% 1.34% 6.36% 4.91% 3.21% 1.86% 13.94% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 8.52 4.32 18.86 14.42 9.68 4.96 19.42 -42.34%
EPS 4.35 2.41 11.65 8.85 5.85 3.34 25.45 -69.30%
DPS 3.83 0.00 10.70 5.09 5.09 0.00 11.52 -52.10%
NAPS 1.8178 1.7984 1.8304 1.8025 1.8233 1.7982 1.8252 -0.27%
Adjusted Per Share Value based on latest NOSH - 280,199
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.87 2.47 10.77 8.24 5.53 2.83 11.10 -42.34%
EPS 2.49 1.38 6.65 5.06 3.34 1.91 14.54 -69.26%
DPS 2.19 0.00 6.11 2.91 2.91 0.00 6.58 -52.07%
NAPS 1.0394 1.0281 1.0456 1.0303 1.0412 1.0268 1.043 -0.23%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.42 1.40 1.50 1.54 1.60 1.49 1.46 -
P/RPS 16.67 32.42 7.96 10.68 16.53 30.03 7.52 70.25%
P/EPS 32.64 58.09 12.88 17.40 27.35 44.61 5.74 219.60%
EY 3.06 1.72 7.77 5.75 3.66 2.24 17.43 -68.74%
DY 2.70 0.00 7.13 3.31 3.18 0.00 7.89 -51.17%
P/NAPS 0.78 0.78 0.82 0.85 0.88 0.83 0.80 -1.67%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/07/14 29/04/14 27/01/14 18/11/13 24/07/13 24/04/13 30/01/13 -
Price 1.44 1.45 1.52 1.56 1.63 1.51 1.51 -
P/RPS 16.90 33.57 8.06 10.82 16.84 30.43 7.77 68.11%
P/EPS 33.10 60.17 13.05 17.63 27.86 45.21 5.93 215.65%
EY 3.02 1.66 7.66 5.67 3.59 2.21 16.85 -68.31%
DY 2.66 0.00 7.04 3.26 3.12 0.00 7.63 -50.56%
P/NAPS 0.79 0.81 0.83 0.87 0.89 0.84 0.83 -3.24%

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