[TWRREIT] YoY TTM 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- -1.66%
YoY- 100.18%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 36,974 38,501 46,398 54,403 54,076 51,532 47,942 -4.23%
PBT 40,934 46,953 23,685 69,760 34,848 30,969 34,900 2.69%
Tax -12,873 0 0 0 0 0 0 -
NP 28,061 46,953 23,685 69,760 34,848 30,969 34,900 -3.56%
-
NP to SH 28,061 46,953 24,318 69,760 34,848 30,969 34,900 -3.56%
-
Tax Rate 31.45% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 8,913 -8,452 22,713 -15,357 19,228 20,563 13,042 -6.14%
-
Net Worth 541,056 533,785 281,118 505,059 466,519 463,224 456,231 2.88%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 19,447 17,956 26,507 31,207 31,345 29,884 26,653 -5.11%
Div Payout % 69.30% 38.24% 109.01% 44.74% 89.95% 96.50% 76.37% -
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 541,056 533,785 281,118 505,059 466,519 463,224 456,231 2.88%
NOSH 280,500 281,220 281,118 280,199 280,174 280,300 280,758 -0.01%
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 75.89% 121.95% 51.05% 128.23% 64.44% 60.10% 72.80% -
ROE 5.19% 8.80% 8.65% 13.81% 7.47% 6.69% 7.65% -
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 13.18 13.69 16.50 19.42 19.30 18.38 17.08 -4.22%
EPS 10.00 16.70 8.65 24.90 12.44 11.05 12.43 -3.55%
DPS 6.93 6.40 9.44 11.13 11.18 10.65 9.50 -5.11%
NAPS 1.9289 1.8981 1.00 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 7.53 7.84 9.45 11.08 11.02 10.50 9.77 -4.24%
EPS 5.72 9.57 4.95 14.21 7.10 6.31 7.11 -3.55%
DPS 3.96 3.66 5.40 6.36 6.39 6.09 5.43 -5.12%
NAPS 1.1022 1.0874 0.5727 1.0289 0.9504 0.9437 0.9294 2.88%
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 9.18 8.55 8.06 7.93 7.41 6.58 7.09 4.39%
P/EPS 12.10 7.01 15.37 6.19 11.50 10.95 9.73 3.69%
EY 8.27 14.27 6.50 16.17 8.70 9.13 10.27 -3.54%
DY 5.73 5.47 7.10 7.23 7.82 8.80 7.85 -5.10%
P/NAPS 0.63 0.62 1.33 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 9.03 8.47 8.00 8.03 7.56 6.80 7.32 3.55%
P/EPS 11.90 6.95 15.26 6.27 11.74 11.31 10.06 2.83%
EY 8.41 14.39 6.55 15.96 8.52 8.84 9.94 -2.74%
DY 5.82 5.52 7.15 7.13 7.66 8.52 7.60 -4.34%
P/NAPS 0.62 0.61 1.32 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