[TWL] QoQ Cumulative Quarter Result on 30-Sep-2001 [#3]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
16-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 12.05%
YoY- -20.9%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 34,932 15,576 86,530 78,440 50,244 25,095 72,120 -38.40%
PBT -1,458 597 6,136 4,374 3,810 1,957 7,293 -
Tax 3,348 -468 -1,414 -1,213 -989 -791 -2,162 -
NP 1,890 129 4,722 3,161 2,821 1,166 5,131 -48.70%
-
NP to SH 1,890 129 4,722 3,161 2,821 1,166 5,131 -48.70%
-
Tax Rate - 78.39% 23.04% 27.73% 25.96% 40.42% 29.64% -
Total Cost 33,042 15,447 81,808 75,279 47,423 23,929 66,989 -37.65%
-
Net Worth 65,930 68,531 67,971 65,220 64,822 63,091 61,999 4.19%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - 599 - - - 600 -
Div Payout % - - 12.70% - - - 11.69% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 65,930 68,531 67,971 65,220 64,822 63,091 61,999 4.19%
NOSH 39,957 40,312 39,983 40,012 40,014 39,931 40,000 -0.07%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 5.41% 0.83% 5.46% 4.03% 5.61% 4.65% 7.11% -
ROE 2.87% 0.19% 6.95% 4.85% 4.35% 1.85% 8.28% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 87.42 38.64 216.42 196.04 125.57 62.85 180.30 -38.36%
EPS -4.73 0.32 11.81 7.90 7.05 2.92 12.83 -
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.50 -
NAPS 1.65 1.70 1.70 1.63 1.62 1.58 1.55 4.26%
Adjusted Per Share Value based on latest NOSH - 39,999
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 0.61 0.27 1.50 1.36 0.87 0.44 1.25 -38.09%
EPS 0.03 0.00 0.08 0.05 0.05 0.02 0.09 -52.02%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.01 -
NAPS 0.0115 0.0119 0.0118 0.0113 0.0113 0.011 0.0108 4.28%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.04 1.25 1.32 1.02 0.90 0.83 1.33 -
P/RPS 1.19 3.24 0.61 0.52 0.72 1.32 0.74 37.37%
P/EPS 21.99 390.63 11.18 12.91 12.77 28.42 10.37 65.28%
EY 4.55 0.26 8.95 7.75 7.83 3.52 9.64 -39.46%
DY 0.00 0.00 1.14 0.00 0.00 0.00 1.13 -
P/NAPS 0.63 0.74 0.78 0.63 0.56 0.53 0.86 -18.78%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 30/08/02 31/05/02 28/02/02 16/11/01 16/08/01 28/05/01 28/02/01 -
Price 0.96 1.12 1.17 1.41 1.10 0.90 1.06 -
P/RPS 1.10 2.90 0.54 0.72 0.88 1.43 0.59 51.65%
P/EPS 20.30 350.00 9.91 17.85 15.60 30.82 8.26 82.41%
EY 4.93 0.29 10.09 5.60 6.41 3.24 12.10 -45.13%
DY 0.00 0.00 1.28 0.00 0.00 0.00 1.42 -
P/NAPS 0.58 0.66 0.69 0.87 0.68 0.57 0.68 -10.08%

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