[TWRREIT] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[TWRREIT] TOWER REITS
Announcement Date
03-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 54.87%
YoY- -46.11%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 36,161 23,186 11,036 49,828 38,047 25,304 12,548 102.37%
PBT 22,208 14,431 7,115 35,825 23,133 15,426 7,718 102.17%
Tax 0 0 0 0 0 0 0 -
NP 22,208 14,431 7,115 35,825 23,133 15,426 7,718 102.17%
-
NP to SH 22,208 14,431 7,115 35,825 23,133 15,426 7,718 102.17%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 13,953 8,755 3,921 14,003 14,914 9,878 4,830 102.70%
-
Net Worth 455,656 455,109 453,427 454,363 448,471 447,886 447,475 1.21%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 12,618 12,634 - 14,027 14,020 14,023 - -
Div Payout % 56.82% 87.55% - 39.15% 60.61% 90.91% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 455,656 455,109 453,427 454,363 448,471 447,886 447,475 1.21%
NOSH 280,404 280,758 280,118 280,540 280,400 280,472 280,654 -0.05%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 61.41% 62.24% 64.47% 71.90% 60.80% 60.96% 61.51% -
ROE 4.87% 3.17% 1.57% 7.88% 5.16% 3.44% 1.72% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 12.90 8.26 3.94 17.76 13.57 9.02 4.47 102.56%
EPS 7.92 5.14 2.54 12.77 8.25 5.50 2.75 102.29%
DPS 4.50 4.50 0.00 5.00 5.00 5.00 0.00 -
NAPS 1.625 1.621 1.6187 1.6196 1.5994 1.5969 1.5944 1.27%
Adjusted Per Share Value based on latest NOSH - 280,796
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 7.37 4.72 2.25 10.15 7.75 5.15 2.56 102.24%
EPS 4.52 2.94 1.45 7.30 4.71 3.14 1.57 102.24%
DPS 2.57 2.57 0.00 2.86 2.86 2.86 0.00 -
NAPS 0.9283 0.9271 0.9237 0.9256 0.9136 0.9124 0.9116 1.21%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.21 1.19 1.20 1.14 1.08 1.02 0.95 -
P/RPS 9.38 14.41 30.46 6.42 7.96 11.31 21.25 -41.99%
P/EPS 15.28 23.15 47.24 8.93 13.09 18.55 34.55 -41.92%
EY 6.55 4.32 2.12 11.20 7.64 5.39 2.89 72.45%
DY 3.72 3.78 0.00 4.39 4.63 4.90 0.00 -
P/NAPS 0.74 0.73 0.74 0.70 0.68 0.64 0.60 14.99%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 10/11/10 22/07/10 19/05/10 03/02/10 10/11/09 04/08/09 22/05/09 -
Price 1.25 1.22 1.17 1.18 1.13 1.14 0.94 -
P/RPS 9.69 14.77 29.70 6.64 8.33 12.64 21.02 -40.29%
P/EPS 15.78 23.74 46.06 9.24 13.70 20.73 34.18 -40.23%
EY 6.34 4.21 2.17 10.82 7.30 4.82 2.93 67.21%
DY 3.60 3.69 0.00 4.24 4.42 4.39 0.00 -
P/NAPS 0.77 0.75 0.72 0.73 0.71 0.71 0.59 19.40%

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