[TWRREIT] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[TWRREIT] TOWER REITS
Announcement Date
24-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -86.89%
YoY- -5.71%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 52,871 40,466 27,128 13,909 54,485 40,549 26,519 58.20%
PBT 32,667 24,832 16,398 9,362 71,387 26,459 16,849 55.29%
Tax 0 0 0 0 0 0 0 -
NP 32,667 24,832 16,398 9,362 71,387 26,459 16,849 55.29%
-
NP to SH 32,667 24,832 16,398 9,362 71,387 26,459 16,849 55.29%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 20,204 15,634 10,730 4,547 -16,902 14,090 9,670 63.21%
-
Net Worth 513,250 505,759 511,085 504,034 511,966 467,199 472,556 5.64%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 30,003 14,281 14,267 - 32,313 15,375 15,363 56.04%
Div Payout % 91.85% 57.51% 87.01% - 45.27% 58.11% 91.18% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 513,250 505,759 511,085 504,034 511,966 467,199 472,556 5.64%
NOSH 280,403 280,587 280,307 280,299 280,499 280,583 280,349 0.01%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 61.79% 61.37% 60.45% 67.31% 131.02% 65.25% 63.54% -
ROE 6.36% 4.91% 3.21% 1.86% 13.94% 5.66% 3.57% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 18.86 14.42 9.68 4.96 19.42 14.45 9.46 58.20%
EPS 11.65 8.85 5.85 3.34 25.45 9.43 6.01 55.27%
DPS 10.70 5.09 5.09 0.00 11.52 5.48 5.48 56.02%
NAPS 1.8304 1.8025 1.8233 1.7982 1.8252 1.6651 1.6856 5.63%
Adjusted Per Share Value based on latest NOSH - 280,299
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 10.77 8.24 5.53 2.83 11.10 8.26 5.40 58.24%
EPS 6.65 5.06 3.34 1.91 14.54 5.39 3.43 55.29%
DPS 6.11 2.91 2.91 0.00 6.58 3.13 3.13 56.00%
NAPS 1.0456 1.0303 1.0412 1.0268 1.043 0.9518 0.9627 5.64%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.50 1.54 1.60 1.49 1.46 1.43 1.41 -
P/RPS 7.96 10.68 16.53 30.03 7.52 9.90 14.91 -34.11%
P/EPS 12.88 17.40 27.35 44.61 5.74 15.16 23.46 -32.87%
EY 7.77 5.75 3.66 2.24 17.43 6.59 4.26 49.11%
DY 7.13 3.31 3.18 0.00 7.89 3.83 3.89 49.60%
P/NAPS 0.82 0.85 0.88 0.83 0.80 0.86 0.84 -1.58%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/01/14 18/11/13 24/07/13 24/04/13 30/01/13 30/10/12 25/07/12 -
Price 1.52 1.56 1.63 1.51 1.51 1.46 1.47 -
P/RPS 8.06 10.82 16.84 30.43 7.77 10.10 15.54 -35.36%
P/EPS 13.05 17.63 27.86 45.21 5.93 15.48 24.46 -34.14%
EY 7.66 5.67 3.59 2.21 16.85 6.46 4.09 51.76%
DY 7.04 3.26 3.12 0.00 7.63 3.75 3.73 52.54%
P/NAPS 0.83 0.87 0.89 0.84 0.83 0.88 0.87 -3.08%

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