[TWRREIT] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[TWRREIT] TOWER REITS
Announcement Date
29-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -79.3%
YoY- -27.76%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 44,482 33,993 23,915 12,120 52,871 40,466 27,128 38.92%
PBT 48,734 16,482 12,209 6,763 32,667 24,832 16,398 106.29%
Tax 0 0 0 0 0 0 0 -
NP 48,734 16,482 12,209 6,763 32,667 24,832 16,398 106.29%
-
NP to SH 48,734 16,482 12,209 6,763 32,667 24,832 16,398 106.29%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -4,252 17,511 11,706 5,357 20,204 15,634 10,730 -
-
Net Worth 535,793 503,093 510,195 504,671 513,250 505,759 511,085 3.18%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 19,723 10,735 10,749 - 30,003 14,281 14,267 24.02%
Div Payout % 40.47% 65.14% 88.05% - 91.85% 57.51% 87.01% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 535,793 503,093 510,195 504,671 513,250 505,759 511,085 3.18%
NOSH 280,564 280,306 280,666 280,622 280,403 280,587 280,307 0.06%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 109.56% 48.49% 51.05% 55.80% 61.79% 61.37% 60.45% -
ROE 9.10% 3.28% 2.39% 1.34% 6.36% 4.91% 3.21% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 15.85 12.13 8.52 4.32 18.86 14.42 9.68 38.79%
EPS 17.37 5.88 4.35 2.41 11.65 8.85 5.85 106.17%
DPS 7.03 3.83 3.83 0.00 10.70 5.09 5.09 23.94%
NAPS 1.9097 1.7948 1.8178 1.7984 1.8304 1.8025 1.8233 3.12%
Adjusted Per Share Value based on latest NOSH - 280,622
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 9.06 6.92 4.87 2.47 10.77 8.24 5.53 38.84%
EPS 9.93 3.36 2.49 1.38 6.65 5.06 3.34 106.35%
DPS 4.02 2.19 2.19 0.00 6.11 2.91 2.91 23.96%
NAPS 1.0915 1.0249 1.0394 1.0281 1.0456 1.0303 1.0412 3.18%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.27 1.33 1.42 1.40 1.50 1.54 1.60 -
P/RPS 8.01 10.97 16.67 32.42 7.96 10.68 16.53 -38.22%
P/EPS 7.31 22.62 32.64 58.09 12.88 17.40 27.35 -58.40%
EY 13.68 4.42 3.06 1.72 7.77 5.75 3.66 140.26%
DY 5.54 2.88 2.70 0.00 7.13 3.31 3.18 44.63%
P/NAPS 0.67 0.74 0.78 0.78 0.82 0.85 0.88 -16.57%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 28/01/15 04/11/14 21/07/14 29/04/14 27/01/14 18/11/13 24/07/13 -
Price 1.30 1.32 1.44 1.45 1.52 1.56 1.63 -
P/RPS 8.20 10.88 16.90 33.57 8.06 10.82 16.84 -38.02%
P/EPS 7.48 22.45 33.10 60.17 13.05 17.63 27.86 -58.28%
EY 13.36 4.45 3.02 1.66 7.66 5.67 3.59 139.57%
DY 5.41 2.90 2.66 0.00 7.04 3.26 3.12 44.18%
P/NAPS 0.68 0.74 0.79 0.81 0.83 0.87 0.89 -16.38%

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