[TWS] QoQ Quarter Result on 30-Sep-2010 [#3]

Announcement Date
02-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 41.54%
YoY- 235.89%
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,593,334 1,461,155 1,566,599 1,399,534 1,285,708 1,299,538 843,635 52.97%
PBT 254,374 183,949 280,689 233,716 155,653 136,537 251,881 0.66%
Tax -73,848 -55,525 -38,719 -64,285 -43,234 -33,543 -41,928 45.99%
NP 180,526 128,424 241,970 169,431 112,419 102,994 209,953 -9.60%
-
NP to SH 124,417 89,918 192,543 123,842 87,498 77,256 182,499 -22.59%
-
Tax Rate 29.03% 30.18% 13.79% 27.51% 27.78% 24.57% 16.65% -
Total Cost 1,412,808 1,332,731 1,324,629 1,230,103 1,173,289 1,196,544 633,682 70.91%
-
Net Worth 2,143,280 2,016,852 1,986,789 1,703,120 1,584,217 1,527,561 1,548,722 24.25%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 59,288 579 - - 14,641 - - -
Div Payout % 47.65% 0.64% - - 16.73% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 2,143,280 2,016,852 1,986,789 1,703,120 1,584,217 1,527,561 1,548,722 24.25%
NOSH 296,442 289,777 290,891 292,632 292,831 292,636 387,180 -16.34%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 11.33% 8.79% 15.45% 12.11% 8.74% 7.93% 24.89% -
ROE 5.80% 4.46% 9.69% 7.27% 5.52% 5.06% 11.78% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 537.48 504.23 538.55 478.26 439.06 444.08 217.89 82.86%
EPS 41.97 31.03 64.94 42.32 29.88 26.40 61.88 -22.85%
DPS 20.00 0.20 0.00 0.00 5.00 0.00 0.00 -
NAPS 7.23 6.96 6.83 5.82 5.41 5.22 4.00 48.54%
Adjusted Per Share Value based on latest NOSH - 292,632
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 537.46 492.87 528.44 472.08 433.69 438.35 284.57 52.97%
EPS 41.97 30.33 64.95 41.77 29.51 26.06 61.56 -22.59%
DPS 20.00 0.20 0.00 0.00 4.94 0.00 0.00 -
NAPS 7.2296 6.8032 6.7017 5.7449 5.3438 5.1527 5.2241 24.25%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 10.42 8.05 6.70 3.97 3.05 3.18 2.76 -
P/RPS 1.94 1.60 1.24 0.83 0.69 0.72 1.27 32.74%
P/EPS 24.83 25.94 10.12 9.38 10.21 12.05 5.86 162.54%
EY 4.03 3.85 9.88 10.66 9.80 8.30 17.08 -61.91%
DY 1.92 0.02 0.00 0.00 1.64 0.00 0.00 -
P/NAPS 1.44 1.16 0.98 0.68 0.56 0.61 0.69 63.52%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 30/05/11 24/02/11 02/12/10 25/08/10 31/05/10 23/02/10 -
Price 9.15 10.20 7.56 4.96 3.53 2.85 2.78 -
P/RPS 1.70 2.02 1.40 1.04 0.80 0.64 1.28 20.88%
P/EPS 21.80 32.87 11.42 11.72 11.81 10.80 5.90 139.57%
EY 4.59 3.04 8.76 8.53 8.46 9.26 16.96 -58.26%
DY 2.19 0.02 0.00 0.00 1.42 0.00 0.00 -
P/NAPS 1.27 1.47 1.11 0.85 0.65 0.55 0.70 48.91%

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