[TWRREIT] YoY Annual (Unaudited) Result on 31-Dec-2014 [#4]

Stock
[TWRREIT] TOWER REITS
Announcement Date
28-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
YoY- 49.18%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 32,644 36,591 37,297 44,482 52,871 54,485 51,956 -7.44%
PBT 19,945 21,162 38,666 48,734 32,667 71,387 30,875 -7.01%
Tax -150 0 -12,873 0 0 0 0 -
NP 19,795 21,162 25,793 48,734 32,667 71,387 30,875 -7.13%
-
NP to SH 19,795 21,162 25,793 48,734 32,667 71,387 30,875 -7.13%
-
Tax Rate 0.75% 0.00% 33.29% 0.00% 0.00% 0.00% 0.00% -
Total Cost 12,849 15,429 11,504 -4,252 20,204 -16,902 21,081 -7.91%
-
Net Worth 545,600 545,235 543,251 535,793 513,250 511,966 471,818 2.44%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 16,830 19,438 19,428 19,723 30,003 32,313 30,426 -9.38%
Div Payout % 85.02% 91.86% 75.33% 40.47% 91.85% 45.27% 98.55% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 545,600 545,235 543,251 535,793 513,250 511,966 471,818 2.44%
NOSH 280,500 280,500 280,358 280,564 280,403 280,499 280,426 0.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 60.64% 57.83% 69.16% 109.56% 61.79% 131.02% 59.43% -
ROE 3.63% 3.88% 4.75% 9.10% 6.36% 13.94% 6.54% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 11.64 13.04 13.30 15.85 18.86 19.42 18.53 -7.44%
EPS 7.06 7.54 9.20 17.37 11.65 25.45 11.01 -7.13%
DPS 6.00 6.93 6.93 7.03 10.70 11.52 10.85 -9.39%
NAPS 1.9451 1.9438 1.9377 1.9097 1.8304 1.8252 1.6825 2.44%
Adjusted Per Share Value based on latest NOSH - 280,452
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 6.65 7.45 7.60 9.06 10.77 11.10 10.58 -7.44%
EPS 4.03 4.31 5.25 9.93 6.65 14.54 6.29 -7.14%
DPS 3.43 3.96 3.96 4.02 6.11 6.58 6.20 -9.38%
NAPS 1.1115 1.1107 1.1067 1.0915 1.0456 1.043 0.9612 2.44%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.22 1.17 1.23 1.27 1.50 1.46 1.29 -
P/RPS 10.48 8.97 9.25 8.01 7.96 7.52 6.96 7.05%
P/EPS 17.29 15.51 13.37 7.31 12.88 5.74 11.72 6.68%
EY 5.78 6.45 7.48 13.68 7.77 17.43 8.53 -6.27%
DY 4.92 5.92 5.63 5.54 7.13 7.89 8.41 -8.54%
P/NAPS 0.63 0.60 0.63 0.67 0.82 0.80 0.77 -3.28%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 06/02/18 23/01/17 28/01/16 28/01/15 27/01/14 30/01/13 19/01/12 -
Price 1.19 1.20 1.20 1.30 1.52 1.51 1.30 -
P/RPS 10.23 9.20 9.02 8.20 8.06 7.77 7.02 6.47%
P/EPS 16.86 15.91 13.04 7.48 13.05 5.93 11.81 6.10%
EY 5.93 6.29 7.67 13.36 7.66 16.85 8.47 -5.76%
DY 5.04 5.77 5.77 5.41 7.04 7.63 8.35 -8.06%
P/NAPS 0.61 0.62 0.62 0.68 0.83 0.83 0.77 -3.80%

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