[TWRREIT] QoQ Cumulative Quarter Result on 31-Dec-2018 [#2]

Stock
[TWRREIT] TOWER REITS
Announcement Date
25-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -47.03%
YoY- -73.4%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 5,659 44,054 36,188 29,692 20,960 13,950 6,754 -11.11%
PBT 2,040 23,901 20,766 15,815 9,939 6,658 3,202 -25.93%
Tax 0 -10,073 -10,550 -10,550 0 0 0 -
NP 2,040 13,828 10,216 5,265 9,939 6,658 3,202 -25.93%
-
NP to SH 2,040 13,828 10,216 5,265 9,939 6,658 3,202 -25.93%
-
Tax Rate 0.00% 42.14% 50.80% 66.71% 0.00% 0.00% 0.00% -
Total Cost 3,619 30,226 25,972 24,427 11,021 7,292 3,552 1.25%
-
Net Worth 531,098 540,074 536,456 531,519 541,785 544,394 540,944 -1.21%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 11,023 19,354 11,500 11,500 11,500 5,890 - -
Div Payout % 540.38% 139.97% 112.57% 218.43% 115.71% 88.47% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 531,098 540,074 536,456 531,519 541,785 544,394 540,944 -1.21%
NOSH 280,500 280,500 280,500 280,500 280,500 280,500 280,500 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 36.05% 31.39% 28.23% 17.73% 47.42% 47.73% 47.41% -
ROE 0.38% 2.56% 1.90% 0.99% 1.83% 1.22% 0.59% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 2.02 15.71 12.90 10.59 7.47 4.97 2.41 -11.09%
EPS 0.73 4.93 3.64 1.88 3.54 2.37 1.14 -25.68%
DPS 3.93 6.90 4.10 4.10 4.10 2.10 0.00 -
NAPS 1.8934 1.9254 1.9125 1.8949 1.9315 1.9408 1.9285 -1.21%
Adjusted Per Share Value based on latest NOSH - 280,500
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 1.15 8.97 7.37 6.05 4.27 2.84 1.38 -11.43%
EPS 0.42 2.82 2.08 1.07 2.02 1.36 0.65 -25.23%
DPS 2.25 3.94 2.34 2.34 2.34 1.20 0.00 -
NAPS 1.0819 1.1002 1.0929 1.0828 1.1037 1.109 1.102 -1.21%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.845 0.88 0.895 0.92 0.935 0.98 1.01 -
P/RPS 41.88 5.60 6.94 8.69 12.51 19.71 41.95 -0.11%
P/EPS 116.19 17.85 24.57 49.01 26.39 41.29 88.48 19.89%
EY 0.86 5.60 4.07 2.04 3.79 2.42 1.13 -16.62%
DY 4.65 7.84 4.58 4.46 4.39 2.14 0.00 -
P/NAPS 0.45 0.46 0.47 0.49 0.48 0.50 0.52 -9.18%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 17/10/19 25/07/19 18/04/19 25/01/19 25/10/18 31/07/18 17/04/18 -
Price 0.85 0.88 0.89 0.90 0.895 0.98 1.02 -
P/RPS 42.13 5.60 6.90 8.50 11.98 19.71 42.36 -0.36%
P/EPS 116.88 17.85 24.44 47.95 25.26 41.29 89.35 19.58%
EY 0.86 5.60 4.09 2.09 3.96 2.42 1.12 -16.13%
DY 4.62 7.84 4.61 4.56 4.58 2.14 0.00 -
P/NAPS 0.45 0.46 0.47 0.47 0.46 0.50 0.53 -10.32%

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