[TWRREIT] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[TWRREIT] TOWER REITS
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -1.66%
YoY- 100.18%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 49,659 51,083 52,872 54,403 55,093 54,805 54,484 -6.01%
PBT 28,479 30,069 32,668 69,760 70,936 70,820 71,387 -45.89%
Tax 0 0 0 0 0 0 0 -
NP 28,479 30,069 32,668 69,760 70,936 70,820 71,387 -45.89%
-
NP to SH 28,479 30,069 32,668 69,760 70,936 70,820 71,387 -45.89%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 21,180 21,014 20,204 -15,357 -15,843 -16,015 -16,903 -
-
Net Worth 510,295 504,671 514,086 505,059 511,105 504,034 511,876 -0.20%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 26,507 30,024 30,024 31,207 31,207 32,292 32,292 -12.36%
Div Payout % 93.08% 99.85% 91.91% 44.74% 43.99% 45.60% 45.24% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 510,295 504,671 514,086 505,059 511,105 504,034 511,876 -0.20%
NOSH 280,721 280,622 280,860 280,199 280,318 280,299 280,449 0.06%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 57.35% 58.86% 61.79% 128.23% 128.76% 129.22% 131.02% -
ROE 5.58% 5.96% 6.35% 13.81% 13.88% 14.05% 13.95% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 17.69 18.20 18.83 19.42 19.65 19.55 19.43 -6.07%
EPS 10.14 10.72 11.63 24.90 25.31 25.27 25.45 -45.94%
DPS 9.44 10.70 10.70 11.13 11.13 11.52 11.52 -12.46%
NAPS 1.8178 1.7984 1.8304 1.8025 1.8233 1.7982 1.8252 -0.27%
Adjusted Per Share Value based on latest NOSH - 280,199
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 10.12 10.41 10.77 11.08 11.22 11.16 11.10 -5.99%
EPS 5.80 6.13 6.66 14.21 14.45 14.43 14.54 -45.90%
DPS 5.40 6.12 6.12 6.36 6.36 6.58 6.58 -12.37%
NAPS 1.0396 1.0281 1.0473 1.0289 1.0412 1.0268 1.0428 -0.20%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.42 1.40 1.50 1.54 1.60 1.49 1.46 -
P/RPS 8.03 7.69 7.97 7.93 8.14 7.62 7.52 4.48%
P/EPS 14.00 13.07 12.90 6.19 6.32 5.90 5.74 81.49%
EY 7.14 7.65 7.75 16.17 15.82 16.96 17.43 -44.93%
DY 6.65 7.64 7.13 7.23 6.96 7.73 7.89 -10.80%
P/NAPS 0.78 0.78 0.82 0.85 0.88 0.83 0.80 -1.67%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/07/14 29/04/14 27/01/14 18/11/13 24/07/13 24/04/13 30/01/13 -
Price 1.44 1.45 1.52 1.56 1.63 1.51 1.51 -
P/RPS 8.14 7.97 8.07 8.03 8.29 7.72 7.77 3.15%
P/EPS 14.19 13.53 13.07 6.27 6.44 5.98 5.93 79.18%
EY 7.05 7.39 7.65 15.96 15.52 16.73 16.86 -44.17%
DY 6.56 7.38 7.04 7.13 6.83 7.63 7.63 -9.60%
P/NAPS 0.79 0.81 0.83 0.87 0.89 0.84 0.83 -3.24%

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