[TWRREIT] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[TWRREIT] TOWER REITS
Announcement Date
20-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -91.35%
YoY- -37.65%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 37,297 28,013 19,081 9,580 44,482 33,993 23,915 34.37%
PBT 38,666 14,701 9,864 4,217 48,734 16,482 12,209 115.20%
Tax -12,873 0 0 0 0 0 0 -
NP 25,793 14,701 9,864 4,217 48,734 16,482 12,209 64.42%
-
NP to SH 25,793 14,701 9,864 4,217 48,734 16,482 12,209 64.42%
-
Tax Rate 33.29% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 11,504 13,312 9,217 5,363 -4,252 17,511 11,706 -1.15%
-
Net Worth 543,251 532,518 536,046 529,033 535,793 503,093 510,195 4.26%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 19,428 8,977 8,967 - 19,723 10,735 10,749 48.21%
Div Payout % 75.33% 61.07% 90.91% - 40.47% 65.14% 88.05% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 543,251 532,518 536,046 529,033 535,793 503,093 510,195 4.26%
NOSH 280,358 280,553 280,227 279,586 280,564 280,306 280,666 -0.07%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 69.16% 52.48% 51.70% 44.02% 109.56% 48.49% 51.05% -
ROE 4.75% 2.76% 1.84% 0.80% 9.10% 3.28% 2.39% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 13.30 9.98 6.81 3.43 15.85 12.13 8.52 34.45%
EPS 9.20 5.24 3.52 1.45 17.37 5.88 4.35 64.54%
DPS 6.93 3.20 3.20 0.00 7.03 3.83 3.83 48.32%
NAPS 1.9377 1.8981 1.9129 1.8922 1.9097 1.7948 1.8178 4.33%
Adjusted Per Share Value based on latest NOSH - 279,586
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 7.60 5.71 3.89 1.95 9.06 6.92 4.87 34.43%
EPS 5.25 2.99 2.01 0.86 9.93 3.36 2.49 64.20%
DPS 3.96 1.83 1.83 0.00 4.02 2.19 2.19 48.26%
NAPS 1.1067 1.0848 1.092 1.0777 1.0915 1.0249 1.0394 4.25%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.23 1.17 1.21 1.30 1.27 1.33 1.42 -
P/RPS 9.25 11.72 17.77 37.94 8.01 10.97 16.67 -32.40%
P/EPS 13.37 22.33 34.38 86.19 7.31 22.62 32.64 -44.75%
EY 7.48 4.48 2.91 1.16 13.68 4.42 3.06 81.16%
DY 5.63 2.74 2.64 0.00 5.54 2.88 2.70 62.99%
P/NAPS 0.63 0.62 0.63 0.69 0.67 0.74 0.78 -13.23%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 28/01/16 26/11/15 23/07/15 20/04/15 28/01/15 04/11/14 21/07/14 -
Price 1.20 1.16 1.23 1.29 1.30 1.32 1.44 -
P/RPS 9.02 11.62 18.06 37.65 8.20 10.88 16.90 -34.12%
P/EPS 13.04 22.14 34.94 85.53 7.48 22.45 33.10 -46.16%
EY 7.67 4.52 2.86 1.17 13.36 4.45 3.02 85.83%
DY 5.77 2.76 2.60 0.00 5.41 2.90 2.66 67.33%
P/NAPS 0.62 0.61 0.64 0.68 0.68 0.74 0.79 -14.87%

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