[TWRREIT] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[TWRREIT] TOWER REITS
Announcement Date
21-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -19.47%
YoY- -22.6%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 9,580 10,489 10,078 11,795 12,120 12,405 13,339 -19.81%
PBT 4,054 32,252 3,640 5,446 6,763 7,836 8,434 -38.66%
Tax 0 0 0 0 0 0 0 -
NP 4,054 32,252 3,640 5,446 6,763 7,836 8,434 -38.66%
-
NP to SH 4,054 32,252 4,273 5,446 6,763 7,836 8,434 -38.66%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 5,526 -21,763 6,438 6,349 5,357 4,569 4,905 8.27%
-
Net Worth 529,033 535,579 281,118 510,295 504,671 514,086 505,059 3.14%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 8,974 - 10,751 - 15,756 - -
Div Payout % - 27.83% - 197.42% - 201.08% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 529,033 535,579 281,118 510,295 504,671 514,086 505,059 3.14%
NOSH 279,586 280,452 281,118 280,721 280,622 280,860 280,199 -0.14%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 42.32% 307.48% 36.12% 46.17% 55.80% 63.17% 63.23% -
ROE 0.77% 6.02% 1.52% 1.07% 1.34% 1.52% 1.67% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 3.43 3.74 3.58 4.20 4.32 4.42 4.76 -19.64%
EPS 1.45 11.50 1.30 1.94 2.41 2.79 3.01 -38.57%
DPS 0.00 3.20 0.00 3.83 0.00 5.61 0.00 -
NAPS 1.8922 1.9097 1.00 1.8178 1.7984 1.8304 1.8025 3.29%
Adjusted Per Share Value based on latest NOSH - 280,721
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 3.42 3.74 3.59 4.20 4.32 4.42 4.76 -19.79%
EPS 1.45 11.50 1.52 1.94 2.41 2.79 3.01 -38.57%
DPS 0.00 3.20 0.00 3.83 0.00 5.62 0.00 -
NAPS 1.886 1.9094 1.0022 1.8192 1.7992 1.8328 1.8006 3.14%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.30 1.27 1.33 1.42 1.40 1.50 1.54 -
P/RPS 37.94 33.96 37.10 33.80 32.42 33.96 32.35 11.22%
P/EPS 89.66 11.04 87.50 73.20 58.09 53.76 51.16 45.40%
EY 1.12 9.06 1.14 1.37 1.72 1.86 1.95 -30.92%
DY 0.00 2.52 0.00 2.70 0.00 3.74 0.00 -
P/NAPS 0.69 0.67 1.33 0.78 0.78 0.82 0.85 -12.99%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 20/04/15 28/01/15 04/11/14 21/07/14 29/04/14 27/01/14 18/11/13 -
Price 1.29 1.30 1.32 1.44 1.45 1.52 1.56 -
P/RPS 37.65 34.76 36.82 34.27 33.57 34.41 32.77 9.70%
P/EPS 88.97 11.30 86.84 74.23 60.17 54.48 51.83 43.41%
EY 1.12 8.85 1.15 1.35 1.66 1.84 1.93 -30.45%
DY 0.00 2.46 0.00 2.66 0.00 3.69 0.00 -
P/NAPS 0.68 0.68 1.32 0.79 0.81 0.83 0.87 -15.16%

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