[TWRREIT] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[TWRREIT] TOWER REITS
Announcement Date
22-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -1.11%
YoY- -48.55%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 55,093 53,354 51,200 47,711 48,985 44,506 35,046 7.82%
PBT 70,936 31,769 32,215 34,830 67,702 109,164 58,981 3.12%
Tax 0 0 0 0 0 0 0 -
NP 70,936 31,769 32,215 34,830 67,702 109,164 58,981 3.12%
-
NP to SH 70,936 31,769 32,215 34,830 67,702 109,164 58,981 3.12%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -15,843 21,585 18,985 12,881 -18,717 -64,658 -23,935 -6.63%
-
Net Worth 511,105 472,240 471,129 454,376 447,596 406,516 280,176 10.52%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 31,207 31,345 29,884 40,666 26,218 26,594 23,886 4.55%
Div Payout % 43.99% 98.67% 92.77% 116.76% 38.73% 24.36% 40.50% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 511,105 472,240 471,129 454,376 447,596 406,516 280,176 10.52%
NOSH 280,318 280,161 280,300 280,306 280,290 280,549 280,176 0.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 128.76% 59.54% 62.92% 73.00% 138.21% 245.28% 168.30% -
ROE 13.88% 6.73% 6.84% 7.67% 15.13% 26.85% 21.05% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 19.65 19.04 18.27 17.02 17.48 15.86 12.51 7.80%
EPS 25.31 11.34 11.49 12.43 24.15 38.91 21.05 3.11%
DPS 11.13 11.18 10.65 14.50 9.35 9.48 8.53 4.52%
NAPS 1.8233 1.6856 1.6808 1.621 1.5969 1.449 1.00 10.51%
Adjusted Per Share Value based on latest NOSH - 280,306
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 11.22 10.87 10.43 9.72 9.98 9.07 7.14 7.81%
EPS 14.45 6.47 6.56 7.10 13.79 22.24 12.02 3.11%
DPS 6.36 6.39 6.09 8.28 5.34 5.42 4.87 4.54%
NAPS 1.0412 0.962 0.9598 0.9256 0.9118 0.8281 0.5708 10.52%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 - -
Price 1.60 1.41 1.25 1.19 1.02 1.18 0.00 -
P/RPS 8.14 7.40 6.84 6.99 5.84 7.44 0.00 -
P/EPS 6.32 12.43 10.88 9.58 4.22 3.03 0.00 -
EY 15.82 8.04 9.19 10.44 23.68 32.98 0.00 -
DY 6.96 7.93 8.52 12.18 9.17 8.03 0.00 -
P/NAPS 0.88 0.84 0.74 0.73 0.64 0.81 0.00 -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 24/07/13 25/07/12 28/07/11 22/07/10 04/08/09 28/07/08 02/08/07 -
Price 1.63 1.47 1.28 1.22 1.14 1.12 0.00 -
P/RPS 8.29 7.72 7.01 7.17 6.52 7.06 0.00 -
P/EPS 6.44 12.96 11.14 9.82 4.72 2.88 0.00 -
EY 15.52 7.71 8.98 10.18 21.19 34.74 0.00 -
DY 6.83 7.61 8.32 11.89 8.20 8.46 0.00 -
P/NAPS 0.89 0.87 0.76 0.75 0.71 0.77 0.00 -

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