[TWRREIT] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[TWRREIT] TOWER REITS
Announcement Date
20-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -5.56%
YoY- 53.06%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 37,297 38,501 39,647 41,942 44,482 46,398 49,659 -17.33%
PBT 38,666 46,953 45,756 45,392 48,101 23,685 28,479 22.54%
Tax -12,873 0 0 0 0 0 0 -
NP 25,793 46,953 45,756 45,392 48,101 23,685 28,479 -6.37%
-
NP to SH 25,793 46,953 46,389 46,025 48,734 24,318 28,479 -6.37%
-
Tax Rate 33.29% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 11,504 -8,452 -6,109 -3,450 -3,619 22,713 21,180 -33.35%
-
Net Worth 544,125 533,785 536,905 529,033 535,579 281,118 510,295 4.36%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 19,455 17,956 17,956 19,726 19,726 26,507 26,507 -18.58%
Div Payout % 75.43% 38.24% 38.71% 42.86% 40.48% 109.01% 93.08% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 544,125 533,785 536,905 529,033 535,579 281,118 510,295 4.36%
NOSH 280,810 281,220 280,676 279,586 280,452 281,118 280,721 0.02%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 69.16% 121.95% 115.41% 108.23% 108.14% 51.05% 57.35% -
ROE 4.74% 8.80% 8.64% 8.70% 9.10% 8.65% 5.58% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 13.28 13.69 14.13 15.00 15.86 16.50 17.69 -17.35%
EPS 9.19 16.70 16.53 16.46 17.38 8.65 10.14 -6.33%
DPS 6.93 6.40 6.40 7.03 7.03 9.44 9.44 -18.57%
NAPS 1.9377 1.8981 1.9129 1.8922 1.9097 1.00 1.8178 4.33%
Adjusted Per Share Value based on latest NOSH - 279,586
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 7.60 7.84 8.08 8.54 9.06 9.45 10.12 -17.33%
EPS 5.25 9.57 9.45 9.38 9.93 4.95 5.80 -6.40%
DPS 3.96 3.66 3.66 4.02 4.02 5.40 5.40 -18.63%
NAPS 1.1085 1.0874 1.0938 1.0777 1.0911 0.5727 1.0396 4.35%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.23 1.17 1.21 1.30 1.27 1.33 1.42 -
P/RPS 9.26 8.55 8.57 8.67 8.01 8.06 8.03 9.93%
P/EPS 13.39 7.01 7.32 7.90 7.31 15.37 14.00 -2.91%
EY 7.47 14.27 13.66 12.66 13.68 6.50 7.14 3.04%
DY 5.63 5.47 5.29 5.41 5.54 7.10 6.65 -10.47%
P/NAPS 0.63 0.62 0.63 0.69 0.67 1.33 0.78 -13.23%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 28/01/16 26/11/15 23/07/15 20/04/15 28/01/15 04/11/14 21/07/14 -
Price 1.20 1.16 1.23 1.29 1.30 1.32 1.44 -
P/RPS 9.03 8.47 8.71 8.60 8.20 8.00 8.14 7.14%
P/EPS 13.06 6.95 7.44 7.84 7.48 15.26 14.19 -5.36%
EY 7.65 14.39 13.44 12.76 13.37 6.55 7.05 5.58%
DY 5.78 5.52 5.20 5.45 5.41 7.15 6.56 -8.07%
P/NAPS 0.62 0.61 0.64 0.68 0.68 1.32 0.79 -14.87%

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