[TWRREIT] QoQ Cumulative Quarter Result on 30-Sep-2017

Stock
[TWRREIT] TOWER REITS
Announcement Date
24-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017
Profit Trend
QoQ- 42.85%
YoY- -14.61%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 13,950 6,754 32,644 25,403 17,679 8,804 36,591 -47.51%
PBT 6,658 3,202 19,945 14,489 10,143 5,352 21,162 -53.83%
Tax 0 0 -150 0 0 0 0 -
NP 6,658 3,202 19,795 14,489 10,143 5,352 21,162 -53.83%
-
NP to SH 6,658 3,202 19,795 14,489 10,143 5,352 21,162 -53.83%
-
Tax Rate 0.00% 0.00% 0.75% 0.00% 0.00% 0.00% 0.00% -
Total Cost 7,292 3,552 12,849 10,914 7,536 3,452 15,429 -39.40%
-
Net Worth 544,394 540,944 545,600 540,299 544,331 540,130 545,235 -0.10%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 5,890 - 16,830 8,976 8,966 - 19,438 -54.98%
Div Payout % 88.47% - 85.02% 61.95% 88.40% - 91.86% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 544,394 540,944 545,600 540,299 544,331 540,130 545,235 -0.10%
NOSH 280,500 280,500 280,500 280,500 280,193 280,500 280,500 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 47.73% 47.41% 60.64% 57.04% 57.37% 60.79% 57.83% -
ROE 1.22% 0.59% 3.63% 2.68% 1.86% 0.99% 3.88% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 4.97 2.41 11.64 9.06 6.31 3.14 13.04 -47.52%
EPS 2.37 1.14 7.06 5.17 3.62 1.91 7.54 -53.86%
DPS 2.10 0.00 6.00 3.20 3.20 0.00 6.93 -54.98%
NAPS 1.9408 1.9285 1.9451 1.9262 1.9427 1.9256 1.9438 -0.10%
Adjusted Per Share Value based on latest NOSH - 280,500
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 2.84 1.38 6.65 5.18 3.60 1.79 7.45 -47.51%
EPS 1.36 0.65 4.03 2.95 2.07 1.09 4.31 -53.74%
DPS 1.20 0.00 3.43 1.83 1.83 0.00 3.96 -54.98%
NAPS 1.109 1.102 1.1115 1.1007 1.1089 1.1003 1.1107 -0.10%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.98 1.01 1.22 1.21 1.21 1.19 1.17 -
P/RPS 19.71 41.95 10.48 13.36 19.18 37.91 8.97 69.26%
P/EPS 41.29 88.48 17.29 23.43 33.43 62.37 15.51 92.42%
EY 2.42 1.13 5.78 4.27 2.99 1.60 6.45 -48.07%
DY 2.14 0.00 4.92 2.64 2.64 0.00 5.92 -49.34%
P/NAPS 0.50 0.52 0.63 0.63 0.62 0.62 0.60 -11.47%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 31/07/18 17/04/18 06/02/18 24/10/17 07/08/17 27/04/17 23/01/17 -
Price 0.98 1.02 1.19 1.20 1.21 1.19 1.20 -
P/RPS 19.71 42.36 10.23 13.25 19.18 37.91 9.20 66.41%
P/EPS 41.29 89.35 16.86 23.23 33.43 62.37 15.91 89.17%
EY 2.42 1.12 5.93 4.30 2.99 1.60 6.29 -47.19%
DY 2.14 0.00 5.04 2.67 2.64 0.00 5.77 -48.47%
P/NAPS 0.50 0.53 0.61 0.62 0.62 0.62 0.62 -13.39%

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