[TWRREIT] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[TWRREIT] TOWER REITS
Announcement Date
03-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -47.7%
YoY- -46.11%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 54,484 51,956 49,265 49,829 46,862 40,323 22,331 16.01%
PBT 71,387 30,875 30,691 35,825 66,475 106,188 51,223 5.68%
Tax 0 0 0 0 0 0 0 -
NP 71,387 30,875 30,691 35,825 66,475 106,188 51,223 5.68%
-
NP to SH 71,387 30,875 30,691 35,825 66,475 106,188 51,223 5.68%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -16,903 21,081 18,574 14,004 -19,613 -65,865 -28,892 -8.53%
-
Net Worth 511,876 472,056 471,621 454,777 446,598 406,199 285,169 10.23%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 32,292 30,427 28,062 42,067 26,231 23,774 12,679 16.84%
Div Payout % 45.24% 98.55% 91.44% 117.42% 39.46% 22.39% 24.75% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 511,876 472,056 471,621 454,777 446,598 406,199 285,169 10.23%
NOSH 280,449 280,568 280,894 280,796 280,544 280,524 237,443 2.81%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 131.02% 59.43% 62.30% 71.90% 141.85% 263.34% 229.38% -
ROE 13.95% 6.54% 6.51% 7.88% 14.88% 26.14% 17.96% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 19.43 18.52 17.54 17.75 16.70 14.37 9.40 12.85%
EPS 25.45 11.00 10.93 12.76 23.70 37.85 21.57 2.79%
DPS 11.52 10.85 10.00 15.00 9.35 8.48 5.34 13.65%
NAPS 1.8252 1.6825 1.679 1.6196 1.5919 1.448 1.201 7.21%
Adjusted Per Share Value based on latest NOSH - 280,796
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 11.10 10.58 10.04 10.15 9.55 8.21 4.55 16.00%
EPS 14.54 6.29 6.25 7.30 13.54 21.63 10.44 5.67%
DPS 6.58 6.20 5.72 8.57 5.34 4.84 2.58 16.87%
NAPS 1.0428 0.9617 0.9608 0.9265 0.9098 0.8275 0.5809 10.23%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 - -
Price 1.46 1.29 1.24 1.14 0.88 1.38 0.00 -
P/RPS 7.52 6.97 7.07 6.42 5.27 9.60 0.00 -
P/EPS 5.74 11.72 11.35 8.94 3.71 3.65 0.00 -
EY 17.43 8.53 8.81 11.19 26.93 27.43 0.00 -
DY 7.89 8.41 8.06 13.16 10.63 6.14 0.00 -
P/NAPS 0.80 0.77 0.74 0.70 0.55 0.95 0.00 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 30/01/13 19/01/12 31/01/11 03/02/10 06/02/09 05/02/08 - -
Price 1.51 1.30 1.22 1.18 0.95 1.30 0.00 -
P/RPS 7.77 7.02 6.96 6.65 5.69 9.04 0.00 -
P/EPS 5.93 11.81 11.17 9.25 4.01 3.43 0.00 -
EY 16.86 8.46 8.96 10.81 24.94 29.12 0.00 -
DY 7.63 8.35 8.20 12.71 9.84 6.52 0.00 -
P/NAPS 0.83 0.77 0.73 0.73 0.60 0.90 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