[TWRREIT] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[TWRREIT] TOWER REITS
Announcement Date
04-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 35.0%
YoY- -33.63%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Cumulative Result
31/03/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 36,188 27,689 28,013 33,993 40,466 40,549 38,428 -0.79%
PBT 20,766 16,969 14,701 16,482 24,832 26,459 22,486 -1.05%
Tax -10,550 0 0 0 0 0 0 -
NP 10,216 16,969 14,701 16,482 24,832 26,459 22,486 -9.97%
-
NP to SH 10,216 16,969 14,701 16,482 24,832 26,459 22,486 -9.97%
-
Tax Rate 50.80% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 25,972 10,720 13,312 17,511 15,634 14,090 15,942 6.72%
-
Net Worth 536,456 541,056 532,518 503,093 505,759 467,199 463,346 1.97%
Dividend
31/03/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 11,500 8,976 8,977 10,735 14,281 15,375 14,439 -2.98%
Div Payout % 112.57% 52.90% 61.07% 65.14% 57.51% 58.11% 64.21% -
Equity
31/03/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 536,456 541,056 532,518 503,093 505,759 467,199 463,346 1.97%
NOSH 280,500 280,500 280,553 280,306 280,587 280,583 280,374 0.00%
Ratio Analysis
31/03/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 28.23% 61.28% 52.48% 48.49% 61.37% 65.25% 58.51% -
ROE 1.90% 3.14% 2.76% 3.28% 4.91% 5.66% 4.85% -
Per Share
31/03/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 12.90 9.87 9.98 12.13 14.42 14.45 13.71 -0.80%
EPS 3.64 6.05 5.24 5.88 8.85 9.43 8.02 -9.99%
DPS 4.10 3.20 3.20 3.83 5.09 5.48 5.15 -2.99%
NAPS 1.9125 1.9289 1.8981 1.7948 1.8025 1.6651 1.6526 1.96%
Adjusted Per Share Value based on latest NOSH - 281,118
31/03/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 7.37 5.64 5.71 6.92 8.24 8.26 7.83 -0.80%
EPS 2.08 3.46 2.99 3.36 5.06 5.39 4.58 -9.98%
DPS 2.34 1.83 1.83 2.19 2.91 3.13 2.94 -2.99%
NAPS 1.0929 1.1022 1.0848 1.0249 1.0303 0.9518 0.9439 1.97%
Price Multiplier on Financial Quarter End Date
31/03/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/03/19 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.895 1.21 1.17 1.33 1.54 1.43 1.21 -
P/RPS 6.94 12.26 11.72 10.97 10.68 9.90 8.83 -3.15%
P/EPS 24.57 20.00 22.33 22.62 17.40 15.16 15.09 6.71%
EY 4.07 5.00 4.48 4.42 5.75 6.59 6.63 -6.29%
DY 4.58 2.64 2.74 2.88 3.31 3.83 4.26 0.96%
P/NAPS 0.47 0.63 0.62 0.74 0.85 0.86 0.73 -5.69%
Price Multiplier on Announcement Date
31/03/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 18/04/19 11/11/16 26/11/15 04/11/14 18/11/13 30/10/12 15/11/11 -
Price 0.89 1.19 1.16 1.32 1.56 1.46 1.25 -
P/RPS 6.90 12.06 11.62 10.88 10.82 10.10 9.12 -3.64%
P/EPS 24.44 19.67 22.14 22.45 17.63 15.48 15.59 6.17%
EY 4.09 5.08 4.52 4.45 5.67 6.46 6.42 -5.83%
DY 4.61 2.69 2.76 2.90 3.26 3.75 4.12 1.50%
P/NAPS 0.47 0.62 0.61 0.74 0.87 0.88 0.76 -6.20%

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