[TWRREIT] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[TWRREIT] TOWER REITS
Announcement Date
24-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 75.15%
YoY- -2.68%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 18,975 19,081 23,915 27,128 26,519 25,121 23,186 -3.28%
PBT 11,772 9,864 12,209 16,398 16,849 15,955 14,431 -3.33%
Tax 0 0 0 0 0 0 0 -
NP 11,772 9,864 12,209 16,398 16,849 15,955 14,431 -3.33%
-
NP to SH 11,772 9,864 12,209 16,398 16,849 15,955 14,431 -3.33%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 7,203 9,217 11,706 10,730 9,670 9,166 8,755 -3.19%
-
Net Worth 544,426 536,046 510,195 511,085 472,556 471,303 455,109 3.02%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 8,969 8,967 10,749 14,267 15,363 14,440 12,634 -5.54%
Div Payout % 76.19% 90.91% 88.05% 87.01% 91.18% 90.51% 87.55% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 544,426 536,046 510,195 511,085 472,556 471,303 455,109 3.02%
NOSH 280,285 280,227 280,666 280,307 280,349 280,404 280,758 -0.02%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 62.04% 51.70% 51.05% 60.45% 63.54% 63.51% 62.24% -
ROE 2.16% 1.84% 2.39% 3.21% 3.57% 3.39% 3.17% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 6.77 6.81 8.52 9.68 9.46 8.96 8.26 -3.25%
EPS 4.20 3.52 4.35 5.85 6.01 5.69 5.14 -3.30%
DPS 3.20 3.20 3.83 5.09 5.48 5.15 4.50 -5.51%
NAPS 1.9424 1.9129 1.8178 1.8233 1.6856 1.6808 1.621 3.05%
Adjusted Per Share Value based on latest NOSH - 280,318
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 3.87 3.89 4.87 5.53 5.40 5.12 4.72 -3.25%
EPS 2.40 2.01 2.49 3.34 3.43 3.25 2.94 -3.32%
DPS 1.83 1.83 2.19 2.91 3.13 2.94 2.57 -5.49%
NAPS 1.1091 1.092 1.0394 1.0412 0.9627 0.9601 0.9271 3.02%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.21 1.21 1.42 1.60 1.41 1.25 1.19 -
P/RPS 17.87 17.77 16.67 16.53 14.91 13.95 14.41 3.64%
P/EPS 28.81 34.38 32.64 27.35 23.46 21.97 23.15 3.70%
EY 3.47 2.91 3.06 3.66 4.26 4.55 4.32 -3.58%
DY 2.64 2.64 2.70 3.18 3.89 4.12 3.78 -5.80%
P/NAPS 0.62 0.63 0.78 0.88 0.84 0.74 0.73 -2.68%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 15/08/16 23/07/15 21/07/14 24/07/13 25/07/12 28/07/11 22/07/10 -
Price 1.25 1.23 1.44 1.63 1.47 1.28 1.22 -
P/RPS 18.46 18.06 16.90 16.84 15.54 14.29 14.77 3.78%
P/EPS 29.76 34.94 33.10 27.86 24.46 22.50 23.74 3.83%
EY 3.36 2.86 3.02 3.59 4.09 4.45 4.21 -3.68%
DY 2.56 2.60 2.66 3.12 3.73 4.02 3.69 -5.90%
P/NAPS 0.64 0.64 0.79 0.89 0.87 0.76 0.75 -2.60%

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