[TWRREIT] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[TWRREIT] TOWER REITS
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 51.43%
YoY- -6.15%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 27,689 28,013 33,993 40,466 40,549 38,428 36,161 -4.34%
PBT 16,969 14,701 16,482 24,832 26,459 22,486 22,208 -4.38%
Tax 0 0 0 0 0 0 0 -
NP 16,969 14,701 16,482 24,832 26,459 22,486 22,208 -4.38%
-
NP to SH 16,969 14,701 16,482 24,832 26,459 22,486 22,208 -4.38%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 10,720 13,312 17,511 15,634 14,090 15,942 13,953 -4.29%
-
Net Worth 541,056 532,518 503,093 505,759 467,199 463,346 455,656 2.90%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 8,976 8,977 10,735 14,281 15,375 14,439 12,618 -5.51%
Div Payout % 52.90% 61.07% 65.14% 57.51% 58.11% 64.21% 56.82% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 541,056 532,518 503,093 505,759 467,199 463,346 455,656 2.90%
NOSH 280,500 280,553 280,306 280,587 280,583 280,374 280,404 0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 61.28% 52.48% 48.49% 61.37% 65.25% 58.51% 61.41% -
ROE 3.14% 2.76% 3.28% 4.91% 5.66% 4.85% 4.87% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 9.87 9.98 12.13 14.42 14.45 13.71 12.90 -4.36%
EPS 6.05 5.24 5.88 8.85 9.43 8.02 7.92 -4.38%
DPS 3.20 3.20 3.83 5.09 5.48 5.15 4.50 -5.51%
NAPS 1.9289 1.8981 1.7948 1.8025 1.6651 1.6526 1.625 2.89%
Adjusted Per Share Value based on latest NOSH - 280,199
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 5.64 5.71 6.92 8.24 8.26 7.83 7.37 -4.35%
EPS 3.46 2.99 3.36 5.06 5.39 4.58 4.52 -4.35%
DPS 1.83 1.83 2.19 2.91 3.13 2.94 2.57 -5.49%
NAPS 1.1022 1.0848 1.0249 1.0303 0.9518 0.9439 0.9283 2.90%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.21 1.17 1.33 1.54 1.43 1.21 1.21 -
P/RPS 12.26 11.72 10.97 10.68 9.90 8.83 9.38 4.55%
P/EPS 20.00 22.33 22.62 17.40 15.16 15.09 15.28 4.58%
EY 5.00 4.48 4.42 5.75 6.59 6.63 6.55 -4.39%
DY 2.64 2.74 2.88 3.31 3.83 4.26 3.72 -5.55%
P/NAPS 0.63 0.62 0.74 0.85 0.86 0.73 0.74 -2.64%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 11/11/16 26/11/15 04/11/14 18/11/13 30/10/12 15/11/11 10/11/10 -
Price 1.19 1.16 1.32 1.56 1.46 1.25 1.25 -
P/RPS 12.06 11.62 10.88 10.82 10.10 9.12 9.69 3.71%
P/EPS 19.67 22.14 22.45 17.63 15.48 15.59 15.78 3.73%
EY 5.08 4.52 4.45 5.67 6.46 6.42 6.34 -3.62%
DY 2.69 2.76 2.90 3.26 3.75 4.12 3.60 -4.73%
P/NAPS 0.62 0.61 0.74 0.87 0.88 0.76 0.77 -3.54%

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