[TWRREIT] QoQ TTM Result on 31-Dec-2019 [#2]

Stock
[TWRREIT] TOWER REITS
Announcement Date
22-Jan-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 107.79%
YoY- 134.0%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 22,456 21,604 23,228 24,159 27,319 28,670 29,434 -16.46%
PBT 7,285 7,759 9,322 11,843 16,002 17,243 17,564 -44.29%
Tax -30 -30 477 477 -10,073 -10,073 -10,550 -97.97%
NP 7,255 7,729 9,799 12,320 5,929 7,170 7,014 2.27%
-
NP to SH 7,255 7,729 9,799 12,320 5,929 7,170 7,014 2.27%
-
Tax Rate 0.41% 0.39% -5.12% -4.03% 62.95% 58.42% 60.07% -
Total Cost 15,201 13,875 13,429 11,839 21,390 21,500 22,420 -22.76%
-
Net Worth 531,575 533,314 531,771 532,837 531,098 540,074 536,456 -0.60%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 3,506 3,506 3,506 - - 5,610 11,500 -54.60%
Div Payout % 48.33% 45.36% 35.78% - - 78.24% 163.96% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 531,575 533,314 531,771 532,837 531,098 540,074 536,456 -0.60%
NOSH 280,500 280,500 280,500 280,500 280,500 280,500 280,500 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 32.31% 35.78% 42.19% 51.00% 21.70% 25.01% 23.83% -
ROE 1.36% 1.45% 1.84% 2.31% 1.12% 1.33% 1.31% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 8.01 7.70 8.28 8.61 9.74 10.22 10.49 -16.41%
EPS 2.59 2.76 3.49 4.39 2.11 2.56 2.50 2.37%
DPS 1.25 1.25 1.25 0.00 0.00 2.00 4.10 -54.60%
NAPS 1.8951 1.9013 1.8958 1.8996 1.8934 1.9254 1.9125 -0.60%
Adjusted Per Share Value based on latest NOSH - 280,500
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 4.57 4.40 4.73 4.92 5.57 5.84 6.00 -16.55%
EPS 1.48 1.57 2.00 2.51 1.21 1.46 1.43 2.31%
DPS 0.71 0.71 0.71 0.00 0.00 1.14 2.34 -54.74%
NAPS 1.0829 1.0865 1.0833 1.0855 1.0819 1.1002 1.0929 -0.60%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.615 0.745 0.58 0.82 0.845 0.88 0.895 -
P/RPS 7.68 9.67 7.00 9.52 8.68 8.61 8.53 -6.74%
P/EPS 23.78 27.04 16.60 18.67 39.98 34.43 35.79 -23.79%
EY 4.21 3.70 6.02 5.36 2.50 2.90 2.79 31.45%
DY 2.03 1.68 2.16 0.00 0.00 2.27 4.58 -41.78%
P/NAPS 0.32 0.39 0.31 0.43 0.45 0.46 0.47 -22.55%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 14/10/20 23/07/20 13/05/20 22/01/20 17/10/19 25/07/19 18/04/19 -
Price 0.595 0.755 0.75 0.81 0.85 0.88 0.89 -
P/RPS 7.43 9.80 9.06 9.40 8.73 8.61 8.48 -8.41%
P/EPS 23.00 27.40 21.47 18.44 40.21 34.43 35.59 -25.19%
EY 4.35 3.65 4.66 5.42 2.49 2.90 2.81 33.71%
DY 2.10 1.66 1.67 0.00 0.00 2.27 4.61 -40.71%
P/NAPS 0.31 0.40 0.40 0.43 0.45 0.46 0.47 -24.17%

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