[TWSPLNT] QoQ Quarter Result on 31-Dec-2009 [#4]

Announcement Date
19-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 53.3%
YoY- 298.11%
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 238,843 193,447 183,386 211,628 183,483 149,305 133,008 47.68%
PBT 77,728 44,489 39,844 53,952 36,416 -266 -11,755 -
Tax -18,534 -14,726 -12,636 -13,018 -9,397 -1,441 -97 3206.82%
NP 59,194 29,763 27,208 40,934 27,019 -1,707 -11,852 -
-
NP to SH 50,295 27,838 24,943 37,422 24,411 -856 -9,432 -
-
Tax Rate 23.84% 33.10% 31.71% 24.13% 25.80% - - -
Total Cost 179,649 163,684 156,178 170,694 156,464 151,012 144,860 15.41%
-
Net Worth 1,732,376 1,673,429 1,668,913 1,637,262 1,592,817 1,520,928 1,593,190 5.73%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 31,473 - - 37,777 - - - -
Div Payout % 62.58% - - 100.95% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,732,376 1,673,429 1,668,913 1,637,262 1,592,817 1,520,928 1,593,190 5.73%
NOSH 629,474 629,818 629,873 629,619 629,149 611,428 628,800 0.07%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 24.78% 15.39% 14.84% 19.34% 14.73% -1.14% -8.91% -
ROE 2.90% 1.66% 1.49% 2.29% 1.53% -0.06% -0.59% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 37.94 30.71 29.11 33.61 29.16 24.42 21.15 47.58%
EPS 7.99 4.42 3.96 5.95 3.88 -0.14 -1.50 -
DPS 5.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 2.7521 2.657 2.6496 2.6004 2.5317 2.4875 2.5337 5.66%
Adjusted Per Share Value based on latest NOSH - 629,619
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 38.04 30.81 29.21 33.71 29.22 23.78 21.18 47.70%
EPS 8.01 4.43 3.97 5.96 3.89 -0.14 -1.50 -
DPS 5.01 0.00 0.00 6.02 0.00 0.00 0.00 -
NAPS 2.7592 2.6653 2.6581 2.6077 2.5369 2.4224 2.5375 5.73%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.03 1.58 1.65 1.59 1.64 1.67 1.42 -
P/RPS 5.35 5.14 5.67 4.73 5.62 6.84 6.71 -14.00%
P/EPS 25.41 35.75 41.67 26.75 42.27 -1,192.86 -94.67 -
EY 3.94 2.80 2.40 3.74 2.37 -0.08 -1.06 -
DY 2.46 0.00 0.00 3.77 0.00 0.00 0.00 -
P/NAPS 0.74 0.59 0.62 0.61 0.65 0.67 0.56 20.39%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 19/11/10 18/08/10 21/05/10 19/02/10 12/11/09 21/08/09 22/05/09 -
Price 2.26 1.70 1.52 1.53 1.65 1.75 2.09 -
P/RPS 5.96 5.53 5.22 4.55 5.66 7.17 9.88 -28.58%
P/EPS 28.29 38.46 38.38 25.74 42.53 -1,250.00 -139.33 -
EY 3.54 2.60 2.61 3.88 2.35 -0.08 -0.72 -
DY 2.21 0.00 0.00 3.92 0.00 0.00 0.00 -
P/NAPS 0.82 0.64 0.57 0.59 0.65 0.70 0.82 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