[TWRREIT] YoY TTM Result on 31-Mar-2020 [#3]

Stock
[TWRREIT] TOWER REITS
Announcement Date
13-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -20.46%
YoY- 39.71%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/09/16 30/09/15 CAGR
Revenue 33,471 32,683 28,330 23,228 29,434 36,974 38,501 -1.84%
PBT 2,177 -6,161 6,370 9,322 17,564 40,934 46,953 -33.58%
Tax -18 1,239 -30 477 -10,550 -12,873 0 -
NP 2,159 -4,922 6,340 9,799 7,014 28,061 46,953 -33.65%
-
NP to SH 2,159 -4,922 6,340 9,799 7,014 28,061 46,953 -33.65%
-
Tax Rate 0.83% - 0.47% -5.12% 60.07% 31.45% 0.00% -
Total Cost 31,312 37,605 21,990 13,429 22,420 8,913 -8,452 -
-
Net Worth 519,766 520,299 531,856 531,771 536,456 541,056 533,785 -0.35%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/09/16 30/09/15 CAGR
Div 2,692 6,619 2,945 3,506 11,500 19,447 17,956 -22.34%
Div Payout % 124.72% 0.00% 46.46% 35.78% 163.96% 69.30% 38.24% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/09/16 30/09/15 CAGR
Net Worth 519,766 520,299 531,856 531,771 536,456 541,056 533,785 -0.35%
NOSH 280,500 280,500 280,500 280,500 280,500 280,500 281,220 -0.03%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/09/16 30/09/15 CAGR
NP Margin 6.45% -15.06% 22.38% 42.19% 23.83% 75.89% 121.95% -
ROE 0.42% -0.95% 1.19% 1.84% 1.31% 5.19% 8.80% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/09/16 30/09/15 CAGR
RPS 11.93 11.65 10.10 8.28 10.49 13.18 13.69 -1.81%
EPS 0.77 -1.75 2.26 3.49 2.50 10.00 16.70 -33.63%
DPS 0.96 2.36 1.05 1.25 4.10 6.93 6.40 -22.33%
NAPS 1.853 1.8549 1.8961 1.8958 1.9125 1.9289 1.8981 -0.31%
Adjusted Per Share Value based on latest NOSH - 280,500
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/09/16 30/09/15 CAGR
RPS 6.82 6.66 5.77 4.73 6.00 7.53 7.84 -1.84%
EPS 0.44 -1.00 1.29 2.00 1.43 5.72 9.57 -33.66%
DPS 0.55 1.35 0.60 0.71 2.34 3.96 3.66 -22.31%
NAPS 1.0589 1.0599 1.0835 1.0833 1.0929 1.1022 1.0874 -0.35%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/09/16 30/09/15 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/09/16 30/09/15 -
Price 0.44 0.525 0.59 0.58 0.895 1.21 1.17 -
P/RPS 3.69 4.51 5.84 7.00 8.53 9.18 8.55 -10.59%
P/EPS 57.17 -29.92 26.10 16.60 35.79 12.10 7.01 32.26%
EY 1.75 -3.34 3.83 6.02 2.79 8.27 14.27 -24.39%
DY 2.18 4.50 1.78 2.16 4.58 5.73 5.47 -11.53%
P/NAPS 0.24 0.28 0.31 0.31 0.47 0.63 0.62 -11.88%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/09/16 30/09/15 CAGR
Date 20/04/23 25/04/22 22/04/21 13/05/20 18/04/19 11/11/16 26/11/15 -
Price 0.45 0.56 0.605 0.75 0.89 1.19 1.16 -
P/RPS 3.77 4.81 5.99 9.06 8.48 9.03 8.47 -10.22%
P/EPS 58.46 -31.91 26.77 21.47 35.59 11.90 6.95 32.81%
EY 1.71 -3.13 3.74 4.66 2.81 8.41 14.39 -24.71%
DY 2.13 4.21 1.74 1.67 4.61 5.82 5.52 -11.91%
P/NAPS 0.24 0.30 0.32 0.40 0.47 0.62 0.61 -11.68%

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