[TWSPLNT] QoQ Quarter Result on 31-Mar-2008 [#1]

Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -36.17%
YoY- 21703.94%
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 153,113 263,452 199,013 194,409 221,269 194,554 141,537 5.35%
PBT -6,233 71,372 66,550 68,098 76,362 67,975 14,601 -
Tax 12,411 -23,791 -17,532 -19,388 -2,136 -17,736 -5,032 -
NP 6,178 47,581 49,018 48,710 74,226 50,239 9,569 -25.20%
-
NP to SH 9,400 41,780 43,333 43,856 68,703 44,641 8,527 6.68%
-
Tax Rate - 33.33% 26.34% 28.47% 2.80% 26.09% 34.46% -
Total Cost 146,935 215,871 149,995 145,699 147,043 144,315 131,968 7.38%
-
Net Worth 1,057,999 1,340,397 1,299,037 1,278,278 1,234,582 1,165,637 1,122,121 -3.82%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 31,739 - - - 31,759 - - -
Div Payout % 337.66% - - - 46.23% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 1,057,999 1,340,397 1,299,037 1,278,278 1,234,582 1,165,637 1,122,121 -3.82%
NOSH 528,999 528,860 529,096 529,022 529,318 528,921 529,627 -0.07%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.03% 18.06% 24.63% 25.06% 33.55% 25.82% 6.76% -
ROE 0.89% 3.12% 3.34% 3.43% 5.56% 3.83% 0.76% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 28.94 49.82 37.61 36.75 41.80 36.78 26.72 5.43%
EPS 1.49 7.90 8.19 8.29 12.98 8.44 1.61 -5.01%
DPS 6.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 2.00 2.5345 2.4552 2.4163 2.3324 2.2038 2.1187 -3.75%
Adjusted Per Share Value based on latest NOSH - 529,022
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 24.39 41.96 31.70 30.96 35.24 30.99 22.54 5.37%
EPS 1.50 6.65 6.90 6.99 10.94 7.11 1.36 6.71%
DPS 5.06 0.00 0.00 0.00 5.06 0.00 0.00 -
NAPS 1.6851 2.1349 2.069 2.0359 1.9663 1.8565 1.7872 -3.82%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.43 1.86 3.98 3.24 3.98 2.74 3.08 -
P/RPS 4.94 3.73 10.58 8.82 9.52 7.45 11.53 -43.02%
P/EPS 80.48 23.54 48.60 39.08 30.66 32.46 191.30 -43.70%
EY 1.24 4.25 2.06 2.56 3.26 3.08 0.52 78.01%
DY 4.20 0.00 0.00 0.00 1.51 0.00 0.00 -
P/NAPS 0.72 0.73 1.62 1.34 1.71 1.24 1.45 -37.16%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 20/02/09 20/11/08 20/08/08 22/05/08 25/02/08 23/11/07 21/08/07 -
Price 1.46 1.47 2.45 4.10 3.76 3.40 2.57 -
P/RPS 5.04 2.95 6.51 11.16 8.99 9.24 9.62 -34.88%
P/EPS 82.16 18.61 29.91 49.46 28.97 40.28 159.63 -35.64%
EY 1.22 5.37 3.34 2.02 3.45 2.48 0.63 55.05%
DY 4.11 0.00 0.00 0.00 1.60 0.00 0.00 -
P/NAPS 0.73 0.58 1.00 1.70 1.61 1.54 1.21 -28.49%

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