[TWRREIT] QoQ TTM Result on 30-Jun-2018

Stock
[TWRREIT] TOWER REITS
Announcement Date
31-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018
Profit Trend
QoQ- -7.57%
YoY- -16.51%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 29,434 29,692 28,201 28,914 30,593 32,643 34,305 -9.71%
PBT 17,564 15,815 15,395 16,459 17,794 19,944 18,681 -4.03%
Tax -10,550 -10,550 -150 -150 -150 -150 0 -
NP 7,014 5,265 15,245 16,309 17,644 19,794 18,681 -47.98%
-
NP to SH 7,014 5,265 15,245 16,309 17,644 19,794 18,681 -47.98%
-
Tax Rate 60.07% 66.71% 0.97% 0.91% 0.84% 0.75% 0.00% -
Total Cost 22,420 24,427 12,956 12,605 12,949 12,849 15,624 27.25%
-
Net Worth 536,456 531,519 541,785 544,394 540,944 545,600 540,299 -0.47%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 11,500 11,500 19,354 13,744 16,829 16,829 19,438 -29.54%
Div Payout % 163.96% 218.43% 126.96% 84.28% 95.39% 85.03% 104.06% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 536,456 531,519 541,785 544,394 540,944 545,600 540,299 -0.47%
NOSH 280,500 280,500 280,500 280,500 280,500 280,500 280,500 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 23.83% 17.73% 54.06% 56.41% 57.67% 60.64% 54.46% -
ROE 1.31% 0.99% 2.81% 3.00% 3.26% 3.63% 3.46% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 10.49 10.59 10.05 10.31 10.91 11.64 12.23 -9.73%
EPS 2.50 1.88 5.43 5.81 6.29 7.06 6.66 -47.99%
DPS 4.10 4.10 6.90 4.90 6.00 6.00 6.93 -29.54%
NAPS 1.9125 1.8949 1.9315 1.9408 1.9285 1.9451 1.9262 -0.47%
Adjusted Per Share Value based on latest NOSH - 280,500
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 6.00 6.05 5.75 5.89 6.23 6.65 6.99 -9.68%
EPS 1.43 1.07 3.11 3.32 3.59 4.03 3.81 -47.99%
DPS 2.34 2.34 3.94 2.80 3.43 3.43 3.96 -29.60%
NAPS 1.0929 1.0828 1.1037 1.109 1.102 1.1115 1.1007 -0.47%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.895 0.92 0.935 0.98 1.01 1.22 1.21 -
P/RPS 8.53 8.69 9.30 9.51 9.26 10.48 9.89 -9.39%
P/EPS 35.79 49.01 17.20 16.86 16.06 17.29 18.17 57.19%
EY 2.79 2.04 5.81 5.93 6.23 5.78 5.50 -36.42%
DY 4.58 4.46 7.38 5.00 5.94 4.92 5.73 -13.88%
P/NAPS 0.47 0.49 0.48 0.50 0.52 0.63 0.63 -17.75%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 18/04/19 25/01/19 25/10/18 31/07/18 17/04/18 06/02/18 24/10/17 -
Price 0.89 0.90 0.895 0.98 1.02 1.19 1.20 -
P/RPS 8.48 8.50 8.90 9.51 9.35 10.23 9.81 -9.26%
P/EPS 35.59 47.95 16.47 16.86 16.22 16.86 18.02 57.48%
EY 2.81 2.09 6.07 5.93 6.17 5.93 5.55 -36.50%
DY 4.61 4.56 7.71 5.00 5.88 5.04 5.78 -14.00%
P/NAPS 0.47 0.47 0.46 0.50 0.53 0.61 0.62 -16.87%

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