[TWRREIT] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[TWRREIT] TOWER REITS
Announcement Date
19-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 4.63%
YoY- 0.72%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 54,484 54,076 53,354 52,695 51,956 51,532 51,200 4.21%
PBT 71,387 34,848 31,769 32,305 30,875 30,969 32,215 69.56%
Tax 0 0 0 0 0 0 0 -
NP 71,387 34,848 31,769 32,305 30,875 30,969 32,215 69.56%
-
NP to SH 71,387 34,848 31,769 32,305 30,875 30,969 32,215 69.56%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -16,903 19,228 21,585 20,390 21,081 20,563 18,985 -
-
Net Worth 511,876 466,519 472,240 465,849 472,056 463,224 471,129 5.65%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 32,292 31,345 31,345 30,427 30,427 29,884 29,884 5.27%
Div Payout % 45.24% 89.95% 98.67% 94.19% 98.55% 96.50% 92.77% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 511,876 466,519 472,240 465,849 472,056 463,224 471,129 5.65%
NOSH 280,449 280,174 280,161 280,480 280,568 280,300 280,300 0.03%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 131.02% 64.44% 59.54% 61.31% 59.43% 60.10% 62.92% -
ROE 13.95% 7.47% 6.73% 6.93% 6.54% 6.69% 6.84% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 19.43 19.30 19.04 18.79 18.52 18.38 18.27 4.16%
EPS 25.45 12.44 11.34 11.52 11.00 11.05 11.49 69.51%
DPS 11.52 11.18 11.18 10.85 10.85 10.65 10.65 5.34%
NAPS 1.8252 1.6651 1.6856 1.6609 1.6825 1.6526 1.6808 5.62%
Adjusted Per Share Value based on latest NOSH - 280,480
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 11.10 11.02 10.87 10.73 10.58 10.50 10.43 4.21%
EPS 14.54 7.10 6.47 6.58 6.29 6.31 6.56 69.58%
DPS 6.58 6.39 6.39 6.20 6.20 6.09 6.09 5.26%
NAPS 1.0428 0.9504 0.962 0.949 0.9617 0.9437 0.9598 5.65%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.46 1.43 1.41 1.38 1.29 1.21 1.25 -
P/RPS 7.52 7.41 7.40 7.35 6.97 6.58 6.84 6.49%
P/EPS 5.74 11.50 12.43 11.98 11.72 10.95 10.88 -34.58%
EY 17.43 8.70 8.04 8.35 8.53 9.13 9.19 52.92%
DY 7.89 7.82 7.93 7.86 8.41 8.80 8.52 -4.97%
P/NAPS 0.80 0.86 0.84 0.83 0.77 0.73 0.74 5.30%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 30/01/13 30/10/12 25/07/12 19/04/12 19/01/12 15/11/11 28/07/11 -
Price 1.51 1.46 1.47 1.42 1.30 1.25 1.28 -
P/RPS 7.77 7.56 7.72 7.56 7.02 6.80 7.01 7.06%
P/EPS 5.93 11.74 12.96 12.33 11.81 11.31 11.14 -34.19%
EY 16.86 8.52 7.71 8.11 8.46 8.84 8.98 51.90%
DY 7.63 7.66 7.61 7.64 8.35 8.52 8.32 -5.58%
P/NAPS 0.83 0.88 0.87 0.85 0.77 0.76 0.76 6.02%

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