[TWRREIT] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[TWRREIT] TOWER REITS
Announcement Date
28-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 87.73%
YoY- 10.56%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 23,915 27,128 26,519 25,121 23,186 25,304 23,181 0.52%
PBT 12,209 16,398 16,849 15,955 14,431 15,426 14,199 -2.48%
Tax 0 0 0 0 0 0 0 -
NP 12,209 16,398 16,849 15,955 14,431 15,426 14,199 -2.48%
-
NP to SH 12,209 16,398 16,849 15,955 14,431 15,426 14,199 -2.48%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 11,706 10,730 9,670 9,166 8,755 9,878 8,982 4.51%
-
Net Worth 510,195 511,085 472,556 471,303 455,109 447,886 406,607 3.85%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 10,749 14,267 15,363 14,440 12,634 14,023 14,030 -4.34%
Div Payout % 88.05% 87.01% 91.18% 90.51% 87.55% 90.91% 98.81% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 510,195 511,085 472,556 471,303 455,109 447,886 406,607 3.85%
NOSH 280,666 280,307 280,349 280,404 280,758 280,472 280,612 0.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 51.05% 60.45% 63.54% 63.51% 62.24% 60.96% 61.25% -
ROE 2.39% 3.21% 3.57% 3.39% 3.17% 3.44% 3.49% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 8.52 9.68 9.46 8.96 8.26 9.02 8.26 0.51%
EPS 4.35 5.85 6.01 5.69 5.14 5.50 5.06 -2.48%
DPS 3.83 5.09 5.48 5.15 4.50 5.00 5.00 -4.34%
NAPS 1.8178 1.8233 1.6856 1.6808 1.621 1.5969 1.449 3.84%
Adjusted Per Share Value based on latest NOSH - 280,300
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 4.87 5.53 5.40 5.12 4.72 5.15 4.72 0.52%
EPS 2.49 3.34 3.43 3.25 2.94 3.14 2.89 -2.45%
DPS 2.19 2.91 3.13 2.94 2.57 2.86 2.86 -4.34%
NAPS 1.0394 1.0412 0.9627 0.9601 0.9271 0.9124 0.8283 3.85%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.42 1.60 1.41 1.25 1.19 1.02 1.18 -
P/RPS 16.67 16.53 14.91 13.95 14.41 11.31 14.28 2.61%
P/EPS 32.64 27.35 23.46 21.97 23.15 18.55 23.32 5.76%
EY 3.06 3.66 4.26 4.55 4.32 5.39 4.29 -5.47%
DY 2.70 3.18 3.89 4.12 3.78 4.90 4.24 -7.24%
P/NAPS 0.78 0.88 0.84 0.74 0.73 0.64 0.81 -0.62%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 21/07/14 24/07/13 25/07/12 28/07/11 22/07/10 04/08/09 28/07/08 -
Price 1.44 1.63 1.47 1.28 1.22 1.14 1.12 -
P/RPS 16.90 16.84 15.54 14.29 14.77 12.64 13.56 3.73%
P/EPS 33.10 27.86 24.46 22.50 23.74 20.73 22.13 6.93%
EY 3.02 3.59 4.09 4.45 4.21 4.82 4.52 -6.49%
DY 2.66 3.12 3.73 4.02 3.69 4.39 4.46 -8.24%
P/NAPS 0.79 0.89 0.87 0.76 0.75 0.71 0.77 0.42%

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