[TWRREIT] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[TWRREIT] TOWER REITS
Announcement Date
24-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 0.16%
YoY- 123.29%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 37,193 39,647 49,659 55,093 53,354 51,200 47,711 -4.06%
PBT 40,574 45,756 28,479 70,936 31,769 32,215 34,830 2.57%
Tax -12,873 0 0 0 0 0 0 -
NP 27,701 45,756 28,479 70,936 31,769 32,215 34,830 -3.74%
-
NP to SH 27,701 46,389 28,479 70,936 31,769 32,215 34,830 -3.74%
-
Tax Rate 31.73% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 9,492 -6,109 21,180 -15,843 21,585 18,985 12,881 -4.95%
-
Net Worth 544,672 536,905 510,295 511,105 472,240 471,129 454,376 3.06%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 19,447 17,956 26,507 31,207 31,345 29,884 40,666 -11.55%
Div Payout % 70.20% 38.71% 93.08% 43.99% 98.67% 92.77% 116.76% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 544,672 536,905 510,295 511,105 472,240 471,129 454,376 3.06%
NOSH 280,412 280,676 280,721 280,318 280,161 280,300 280,306 0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 74.48% 115.41% 57.35% 128.76% 59.54% 62.92% 73.00% -
ROE 5.09% 8.64% 5.58% 13.88% 6.73% 6.84% 7.67% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 13.26 14.13 17.69 19.65 19.04 18.27 17.02 -4.07%
EPS 9.88 16.53 10.14 25.31 11.34 11.49 12.43 -3.75%
DPS 6.93 6.40 9.44 11.13 11.18 10.65 14.50 -11.56%
NAPS 1.9424 1.9129 1.8178 1.8233 1.6856 1.6808 1.621 3.05%
Adjusted Per Share Value based on latest NOSH - 280,318
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 7.58 8.08 10.12 11.22 10.87 10.43 9.72 -4.05%
EPS 5.64 9.45 5.80 14.45 6.47 6.56 7.10 -3.76%
DPS 3.96 3.66 5.40 6.36 6.39 6.09 8.28 -11.55%
NAPS 1.1096 1.0938 1.0396 1.0412 0.962 0.9598 0.9256 3.06%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.21 1.21 1.42 1.60 1.41 1.25 1.19 -
P/RPS 9.12 8.57 8.03 8.14 7.40 6.84 6.99 4.52%
P/EPS 12.25 7.32 14.00 6.32 12.43 10.88 9.58 4.17%
EY 8.16 13.66 7.14 15.82 8.04 9.19 10.44 -4.01%
DY 5.73 5.29 6.65 6.96 7.93 8.52 12.18 -11.80%
P/NAPS 0.62 0.63 0.78 0.88 0.84 0.74 0.73 -2.68%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 15/08/16 23/07/15 21/07/14 24/07/13 25/07/12 28/07/11 22/07/10 -
Price 1.25 1.23 1.44 1.63 1.47 1.28 1.22 -
P/RPS 9.42 8.71 8.14 8.29 7.72 7.01 7.17 4.64%
P/EPS 12.65 7.44 14.19 6.44 12.96 11.14 9.82 4.30%
EY 7.90 13.44 7.05 15.52 7.71 8.98 10.18 -4.13%
DY 5.54 5.20 6.56 6.83 7.61 8.32 11.89 -11.94%
P/NAPS 0.64 0.64 0.79 0.89 0.87 0.76 0.75 -2.60%

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