[TWRREIT] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[TWRREIT] TOWER REITS
Announcement Date
08-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 9.55%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 40,323 37,397 35,046 30,932 22,331 14,370 6,283 244.18%
PBT 106,188 60,649 58,981 56,114 51,223 8,032 3,465 873.21%
Tax 0 0 0 0 0 0 0 -
NP 106,188 60,649 58,981 56,114 51,223 8,032 3,465 873.21%
-
NP to SH 106,188 60,649 58,981 56,114 51,223 8,032 3,465 873.21%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -65,865 -23,252 -23,935 -25,182 -28,892 6,338 2,818 -
-
Net Worth 406,199 330,567 280,176 285,381 285,169 255,228 250,144 38.03%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 23,774 23,886 23,886 12,679 12,679 - - -
Div Payout % 22.39% 39.38% 40.50% 22.60% 24.75% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 406,199 330,567 280,176 285,381 285,169 255,228 250,144 38.03%
NOSH 280,524 280,855 280,176 243,333 237,443 237,864 237,328 11.75%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 263.34% 162.18% 168.30% 181.41% 229.38% 55.89% 55.15% -
ROE 26.14% 18.35% 21.05% 19.66% 17.96% 3.15% 1.39% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 14.37 13.32 12.51 12.71 9.40 6.04 2.65 207.70%
EPS 37.85 21.59 21.05 23.06 21.57 3.38 1.46 770.76%
DPS 8.48 8.50 8.53 5.21 5.34 0.00 0.00 -
NAPS 1.448 1.177 1.00 1.1728 1.201 1.073 1.054 23.50%
Adjusted Per Share Value based on latest NOSH - 243,333
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 8.21 7.62 7.14 6.30 4.55 2.93 1.28 244.04%
EPS 21.63 12.36 12.02 11.43 10.44 1.64 0.71 869.38%
DPS 4.84 4.87 4.87 2.58 2.58 0.00 0.00 -
NAPS 0.8275 0.6734 0.5708 0.5814 0.5809 0.5199 0.5096 38.03%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 - - - - - - -
Price 1.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 9.60 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 3.65 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 27.43 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 6.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 05/02/08 13/11/07 02/08/07 08/05/07 - - - -
Price 1.30 1.28 0.00 0.00 0.00 0.00 0.00 -
P/RPS 9.04 9.61 0.00 0.00 0.00 0.00 0.00 -
P/EPS 3.43 5.93 0.00 0.00 0.00 0.00 0.00 -
EY 29.12 16.87 0.00 0.00 0.00 0.00 0.00 -
DY 6.52 6.64 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.09 0.00 0.00 0.00 0.00 0.00 -

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