[TWSPLNT] QoQ TTM Result on 30-Jun-2007 [#2]

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
TTM Result
Revenue	751,769	652,899	558,621	464,599	425,697	361,100	234,109	117.50%
YoY %	15.14%	16.88%	20.24%	9.14%	17.89%	54.24%	-	-
Horiz. %	321.12%	278.89%	238.62%	198.45%	181.84%	154.24%	100.00%	-
PBT	227,036	159,231	93,145	39,196	20,775	14,132	3,856	1409.71%
YoY %	42.58%	70.95%	137.64%	88.67%	47.01%	266.49%	-	-
Horiz. %	5,887.86%	4,129.43%	2,415.59%	1,016.49%	538.77%	366.49%	100.00%	-
Tax	-44,292	-25,976	-19,266	-6,699	-1,668	286	-4,288	373.62%
YoY %	-70.51%	-34.83%	-187.60%	-301.62%	-683.22%	106.67%	-	-
Horiz. %	1,032.93%	605.78%	449.30%	156.23%	38.90%	-6.67%	100.00%	-
NP	182,744	133,255	73,879	32,497	19,107	14,418	-432	-
YoY %	37.14%	80.37%	127.34%	70.08%	32.52%	3,437.50%	-	-
Horiz. %	-42,301.85%	-30,846.06%	-17,101.62%	-7,522.45%	-4,422.92%	-3,337.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	165,727	121,668	68,049	32,488	22,411	18,479	3,395	1232.52%
YoY %	36.21%	78.79%	109.46%	44.96%	21.28%	444.30%	-	-
Horiz. %	4,881.50%	3,583.74%	2,004.39%	956.94%	660.12%	544.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.51%	16.31%	20.68%	17.09%	8.03%	-2.02%	111.20%	-
YoY %	19.62%	-21.13%	21.01%	112.83%	497.52%	-101.82%	-	-
Horiz. %	17.54%	14.67%	18.60%	15.37%	7.22%	-1.82%	100.00%	-
Total Cost	569,025	519,644	484,742	432,102	406,590	346,682	234,541	80.45%
YoY %	9.50%	7.20%	12.18%	6.27%	17.28%	47.81%	-	-
Horiz. %	242.61%	221.56%	206.68%	184.23%	173.36%	147.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,058,045	1,234,582	1,165,637	1,122,121	1,078,437	1,060,068	1,203,627	-8.22%
YoY %	-14.30%	5.91%	3.88%	4.05%	1.73%	-11.93%	-	-
Horiz. %	87.90%	102.57%	96.84%	93.23%	89.60%	88.07%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	31,759	31,759	15,901	15,901	15,901	15,901	-	-
YoY %	0.00%	99.73%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	199.73%	199.73%	100.00%	100.00%	100.00%	100.00%	-	-
Div Payout %	19.16%	26.10%	23.37%	48.94%	70.95%	86.05%	-	-
YoY %	-26.59%	11.68%	-52.25%	-31.02%	-17.55%	0.00%	-	-
Horiz. %	22.27%	30.33%	27.16%	56.87%	82.45%	100.00%	-	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	1,058,045	1,234,582	1,165,637	1,122,121	1,078,437	1,060,068	1,203,627	-8.22%
YoY %	-14.30%	5.91%	3.88%	4.05%	1.73%	-11.93%	-	-
Horiz. %	87.90%	102.57%	96.84%	93.23%	89.60%	88.07%	100.00%	-
NOSH	529,022	529,318	528,921	529,627	507,500	530,034	527,906	0.14%
YoY %	-0.06%	0.08%	-0.13%	4.36%	-4.25%	0.40%	-	-
Horiz. %	100.21%	100.27%	100.19%	100.33%	96.13%	100.40%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	24.31%	20.41%	13.23%	6.99%	4.49%	3.99%	-0.18%	-
YoY %	19.11%	54.27%	89.27%	55.68%	12.53%	2,316.67%	-	-
Horiz. %	-13,505.56%	-11,338.89%	-7,350.00%	-3,883.33%	-2,494.44%	-2,216.67%	100.00%	-
ROE	15.66%	9.85%	5.84%	2.90%	2.08%	1.74%	0.28%	-
YoY %	58.98%	68.66%	101.38%	39.42%	19.54%	521.43%	-	-
Horiz. %	5,592.86%	3,517.86%	2,085.71%	1,035.71%	742.86%	621.43%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	142.11	123.35	105.62	87.72	83.88	68.13	44.35	117.19%
YoY %	15.21%	16.79%	20.41%	4.58%	23.12%	53.62%	-	-
Horiz. %	320.43%	278.13%	238.15%	197.79%	189.13%	153.62%	100.00%	-
EPS	31.33	22.99	12.87	6.13	4.42	3.49	0.64	1235.03%
YoY %	36.28%	78.63%	109.95%	38.69%	26.65%	445.31%	-	-
Horiz. %	4,895.31%	3,592.19%	2,010.94%	957.81%	690.62%	545.31%	100.00%	-
DPS	6.00	6.00	3.01	3.00	3.13	3.00	0.00	-
YoY %	0.00%	99.34%	0.33%	-4.15%	4.33%	0.00%	-	-
Horiz. %	200.00%	200.00%	100.33%	100.00%	104.33%	100.00%	-	-
NAPS	2.00	2.3324	2.2038	2.1187	2.125	2.00	2.28	-8.35%
YoY %	-14.25%	5.84%	4.02%	-0.30%	6.25%	-12.28%	-	-
Horiz. %	87.72%	102.30%	96.66%	92.93%	93.20%	87.72%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 529,627
RPS	119.74	103.99	88.97	74.00	67.80	57.51	37.29	117.49%
YoY %	15.15%	16.88%	20.23%	9.14%	17.89%	54.22%	-	-
Horiz. %	321.10%	278.87%	238.59%	198.44%	181.82%	154.22%	100.00%	-
EPS	26.40	19.38	10.84	5.17	3.57	2.94	0.54	1233.86%
YoY %	36.22%	78.78%	109.67%	44.82%	21.43%	444.44%	-	-
Horiz. %	4,888.89%	3,588.89%	2,007.41%	957.41%	661.11%	544.44%	100.00%	-
DPS	5.06	5.06	2.53	2.53	2.53	2.53	0.00	-
YoY %	0.00%	100.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	200.00%	200.00%	100.00%	100.00%	100.00%	100.00%	-	-
NAPS	1.6852	1.9663	1.8565	1.7872	1.7176	1.6884	1.917	-8.22%
YoY %	-14.30%	5.91%	3.88%	4.05%	1.73%	-11.92%	-	-
Horiz. %	87.91%	102.57%	96.84%	93.23%	89.60%	88.08%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	3.24	3.98	2.74	3.08	2.00	2.10	1.77	-
P/RPS	2.28	3.23	2.59	3.51	2.38	3.08	3.99	-31.11%
YoY %	-29.41%	24.71%	-26.21%	47.48%	-22.73%	-22.81%	-	-
Horiz. %	57.14%	80.95%	64.91%	87.97%	59.65%	77.19%	100.00%	-
P/EPS	10.34	17.32	21.30	50.21	45.29	60.23	275.23	-88.76%
YoY %	-40.30%	-18.69%	-57.58%	10.86%	-24.80%	-78.12%	-	-
Horiz. %	3.76%	6.29%	7.74%	18.24%	16.46%	21.88%	100.00%	-
EY	9.67	5.78	4.70	1.99	2.21	1.66	0.36	795.11%
YoY %	67.30%	22.98%	136.18%	-9.95%	33.13%	361.11%	-	-
Horiz. %	2,686.11%	1,605.56%	1,305.56%	552.78%	613.89%	461.11%	100.00%	-
DY	1.85	1.51	1.10	0.97	1.57	1.43	0.00	-
YoY %	22.52%	37.27%	13.40%	-38.22%	9.79%	0.00%	-	-
Horiz. %	129.37%	105.59%	76.92%	67.83%	109.79%	100.00%	-	-
P/NAPS	1.62	1.71	1.24	1.45	0.94	1.05	0.78	62.71%
YoY %	-5.26%	37.90%	-14.48%	54.26%	-10.48%	34.62%	-	-
Horiz. %	207.69%	219.23%	158.97%	185.90%	120.51%	134.62%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	22/05/08	25/02/08	23/11/07	21/08/07	24/05/07	26/02/07	20/11/06	-
Price	4.10	3.76	3.40	2.57	2.30	2.09	1.87	-
P/RPS	2.89	3.05	3.22	2.93	2.74	3.07	4.22	-22.28%
YoY %	-5.25%	-5.28%	9.90%	6.93%	-10.75%	-27.25%	-	-
Horiz. %	68.48%	72.27%	76.30%	69.43%	64.93%	72.75%	100.00%	-
P/EPS	13.09	16.36	26.43	41.90	52.08	59.95	290.78	-87.32%
YoY %	-19.99%	-38.10%	-36.92%	-19.55%	-13.13%	-79.38%	-	-
Horiz. %	4.50%	5.63%	9.09%	14.41%	17.91%	20.62%	100.00%	-
EY	7.64	6.11	3.78	2.39	1.92	1.67	0.34	694.79%
YoY %	25.04%	61.64%	58.16%	24.48%	14.97%	391.18%	-	-
Horiz. %	2,247.06%	1,797.06%	1,111.76%	702.94%	564.71%	491.18%	100.00%	-
DY	1.46	1.60	0.88	1.17	1.36	1.44	0.00	-
YoY %	-8.75%	81.82%	-24.79%	-13.97%	-5.56%	0.00%	-	-
Horiz. %	101.39%	111.11%	61.11%	81.25%	94.44%	100.00%	-	-
P/NAPS	2.05	1.61	1.54	1.21	1.08	1.05	0.82	84.09%
YoY %	27.33%	4.55%	27.27%	12.04%	2.86%	28.05%	-	-
Horiz. %	250.00%	196.34%	187.80%	147.56%	131.71%	128.05%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos