[TWS] QoQ Cumulative Quarter Result on 30-Sep-1999 [#3]

Announcement Date
23-Nov-1999
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
30-Sep-1999 [#3]
Profit Trend
QoQ- 47.85%
YoY--%
Quarter Report
View:
Show?
Cumulative Result
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Revenue 265,112 125,396 582,497 432,738 290,795 0 557,442 0.75%
PBT 24,518 11,274 79,585 58,588 40,747 0 60,382 0.91%
Tax -6,184 -3,535 -11,712 -1,847 -2,369 0 -9,104 0.39%
NP 18,334 7,739 67,873 56,741 38,378 0 51,278 1.04%
-
NP to SH 18,334 7,739 67,873 56,741 38,378 0 51,278 1.04%
-
Tax Rate 25.22% 31.36% 14.72% 3.15% 5.81% - 15.08% -
Total Cost 246,778 117,657 514,624 375,997 252,417 0 506,164 0.73%
-
Net Worth 861,246 856,805 851,892 869,258 0 0 828,393 -0.03%
Dividend
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Div 11,282 - - - 19,724 - - -100.00%
Div Payout % 61.54% - - - 51.40% - - -
Equity
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Net Worth 861,246 856,805 851,892 869,258 0 0 828,393 -0.03%
NOSH 282,061 281,418 281,747 281,732 281,776 281,747 281,747 -0.00%
Ratio Analysis
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
NP Margin 6.92% 6.17% 11.65% 13.11% 13.20% 0.00% 9.20% -
ROE 2.13% 0.90% 7.97% 6.53% 0.00% 0.00% 6.19% -
Per Share
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
RPS 93.99 44.56 206.74 153.60 103.20 0.00 197.85 0.75%
EPS 6.50 2.75 24.09 20.14 13.62 0.00 18.20 1.05%
DPS 4.00 0.00 0.00 0.00 7.00 0.00 0.00 -100.00%
NAPS 3.0534 3.0446 3.0236 3.0854 0.00 0.00 2.9402 -0.03%
Adjusted Per Share Value based on latest NOSH - 281,641
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
RPS 89.43 42.30 196.49 145.97 98.09 0.00 188.03 0.75%
EPS 6.18 2.61 22.89 19.14 12.95 0.00 17.30 1.04%
DPS 3.81 0.00 0.00 0.00 6.65 0.00 0.00 -100.00%
NAPS 2.9051 2.8901 2.8736 2.9321 0.00 0.00 2.7943 -0.03%
Price Multiplier on Financial Quarter End Date
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Date 30/06/00 31/03/00 - - - - - -
Price 2.45 2.79 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.61 6.26 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 37.69 101.45 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 2.65 0.99 0.00 0.00 0.00 0.00 0.00 -100.00%
DY 1.63 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.80 0.92 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Date 28/08/00 24/05/00 28/02/00 23/11/99 - - - -
Price 2.40 2.80 2.80 0.00 0.00 0.00 0.00 -
P/RPS 2.55 6.28 1.35 0.00 0.00 0.00 0.00 -100.00%
P/EPS 36.92 101.82 11.62 0.00 0.00 0.00 0.00 -100.00%
EY 2.71 0.98 8.60 0.00 0.00 0.00 0.00 -100.00%
DY 1.67 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.79 0.92 0.93 0.00 0.00 0.00 0.00 -100.00%

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