[TWRREIT] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[TWRREIT] TOWER REITS
Announcement Date
23-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 133.91%
YoY- -19.21%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 29,692 17,679 18,975 19,081 23,915 27,128 26,519 1.75%
PBT 15,815 10,143 11,772 9,864 12,209 16,398 16,849 -0.96%
Tax -10,550 0 0 0 0 0 0 -
NP 5,265 10,143 11,772 9,864 12,209 16,398 16,849 -16.36%
-
NP to SH 5,265 10,143 11,772 9,864 12,209 16,398 16,849 -16.36%
-
Tax Rate 66.71% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 24,427 7,536 7,203 9,217 11,706 10,730 9,670 15.30%
-
Net Worth 531,519 544,331 544,426 536,046 510,195 511,085 472,556 1.82%
Dividend
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 11,500 8,966 8,969 8,967 10,749 14,267 15,363 -4.35%
Div Payout % 218.43% 88.40% 76.19% 90.91% 88.05% 87.01% 91.18% -
Equity
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 531,519 544,331 544,426 536,046 510,195 511,085 472,556 1.82%
NOSH 280,500 280,193 280,285 280,227 280,666 280,307 280,349 0.00%
Ratio Analysis
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 17.73% 57.37% 62.04% 51.70% 51.05% 60.45% 63.54% -
ROE 0.99% 1.86% 2.16% 1.84% 2.39% 3.21% 3.57% -
Per Share
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 10.59 6.31 6.77 6.81 8.52 9.68 9.46 1.74%
EPS 1.88 3.62 4.20 3.52 4.35 5.85 6.01 -16.35%
DPS 4.10 3.20 3.20 3.20 3.83 5.09 5.48 -4.36%
NAPS 1.8949 1.9427 1.9424 1.9129 1.8178 1.8233 1.6856 1.81%
Adjusted Per Share Value based on latest NOSH - 280,676
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 6.05 3.60 3.87 3.89 4.87 5.53 5.40 1.76%
EPS 1.07 2.07 2.40 2.01 2.49 3.34 3.43 -16.39%
DPS 2.34 1.83 1.83 1.83 2.19 2.91 3.13 -4.37%
NAPS 1.0828 1.1089 1.1091 1.092 1.0394 1.0412 0.9627 1.82%
Price Multiplier on Financial Quarter End Date
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.92 1.21 1.21 1.21 1.42 1.60 1.41 -
P/RPS 8.69 19.18 17.87 17.77 16.67 16.53 14.91 -7.96%
P/EPS 49.01 33.43 28.81 34.38 32.64 27.35 23.46 11.98%
EY 2.04 2.99 3.47 2.91 3.06 3.66 4.26 -10.69%
DY 4.46 2.64 2.64 2.64 2.70 3.18 3.89 2.12%
P/NAPS 0.49 0.62 0.62 0.63 0.78 0.88 0.84 -7.94%
Price Multiplier on Announcement Date
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 25/01/19 07/08/17 15/08/16 23/07/15 21/07/14 24/07/13 25/07/12 -
Price 0.90 1.21 1.25 1.23 1.44 1.63 1.47 -
P/RPS 8.50 19.18 18.46 18.06 16.90 16.84 15.54 -8.85%
P/EPS 47.95 33.43 29.76 34.94 33.10 27.86 24.46 10.89%
EY 2.09 2.99 3.36 2.86 3.02 3.59 4.09 -9.80%
DY 4.56 2.64 2.56 2.60 2.66 3.12 3.73 3.13%
P/NAPS 0.47 0.62 0.64 0.64 0.79 0.89 0.87 -9.02%

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