[TWRREIT] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[TWRREIT] TOWER REITS
Announcement Date
27-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -7.09%
YoY- -82.56%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 8,903 9,285 10,489 12,405 13,936 13,528 13,104 -6.23%
PBT 4,193 23,965 32,252 7,836 44,928 8,389 8,483 -11.07%
Tax 0 -12,873 0 0 0 0 0 -
NP 4,193 11,092 32,252 7,836 44,928 8,389 8,483 -11.07%
-
NP to SH 4,193 11,092 32,252 7,836 44,928 8,389 8,483 -11.07%
-
Tax Rate 0.00% 53.72% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 4,710 -1,807 -21,763 4,569 -30,992 5,139 4,621 0.31%
-
Net Worth 545,235 544,125 535,579 514,086 511,876 472,056 471,621 2.44%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 10,462 10,474 8,974 15,756 16,939 15,992 15,449 -6.28%
Div Payout % 249.53% 94.43% 27.83% 201.08% 37.70% 190.64% 182.12% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 545,235 544,125 535,579 514,086 511,876 472,056 471,621 2.44%
NOSH 280,500 280,810 280,452 280,860 280,449 280,568 280,894 -0.02%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 47.10% 119.46% 307.48% 63.17% 322.39% 62.01% 64.74% -
ROE 0.77% 2.04% 6.02% 1.52% 8.78% 1.78% 1.80% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 3.17 3.31 3.74 4.42 4.97 4.82 4.67 -6.24%
EPS 1.42 3.95 11.50 2.79 16.02 2.99 3.02 -11.80%
DPS 3.73 3.73 3.20 5.61 6.04 5.70 5.50 -6.26%
NAPS 1.9438 1.9377 1.9097 1.8304 1.8252 1.6825 1.679 2.46%
Adjusted Per Share Value based on latest NOSH - 280,860
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1.81 1.89 2.14 2.53 2.84 2.76 2.67 -6.26%
EPS 0.85 2.26 6.57 1.60 9.15 1.71 1.73 -11.15%
DPS 2.13 2.13 1.83 3.21 3.45 3.26 3.15 -6.30%
NAPS 1.1107 1.1085 1.0911 1.0473 1.0428 0.9617 0.9608 2.44%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.17 1.23 1.27 1.50 1.46 1.29 1.24 -
P/RPS 36.86 37.20 33.96 33.96 29.38 26.75 26.58 5.59%
P/EPS 78.27 31.14 11.04 53.76 9.11 43.14 41.06 11.34%
EY 1.28 3.21 9.06 1.86 10.97 2.32 2.44 -10.18%
DY 3.19 3.03 2.52 3.74 4.14 4.42 4.44 -5.35%
P/NAPS 0.60 0.63 0.67 0.82 0.80 0.77 0.74 -3.43%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/01/17 28/01/16 28/01/15 27/01/14 30/01/13 19/01/12 31/01/11 -
Price 1.20 1.20 1.30 1.52 1.51 1.30 1.22 -
P/RPS 37.81 36.29 34.76 34.41 30.39 26.96 26.15 6.33%
P/EPS 80.28 30.38 11.30 54.48 9.43 43.48 40.40 12.11%
EY 1.25 3.29 8.85 1.84 10.61 2.30 2.48 -10.78%
DY 3.11 3.11 2.46 3.69 4.00 4.38 4.51 -6.00%
P/NAPS 0.62 0.62 0.68 0.83 0.83 0.77 0.73 -2.68%

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