[TWSPLNT] QoQ TTM Result on 30-Jun-2011 [#2]

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
TTM Result
Revenue	2,082,374	1,703,854	1,192,716	1,098,015	955,670	909,126	827,304	84.93%
YoY %	22.22%	42.85%	8.62%	14.89%	5.12%	9.89%	-	-
Horiz. %	251.71%	205.95%	144.17%	132.72%	115.52%	109.89%	100.00%	-
PBT	411,664	476,824	478,378	412,054	318,233	282,408	216,013	53.65%
YoY %	-13.67%	-0.32%	16.10%	29.48%	12.69%	30.74%	-	-
Horiz. %	190.57%	220.74%	221.46%	190.75%	147.32%	130.74%	100.00%	-
Tax	-100,319	-112,100	-116,520	-102,695	-79,461	-70,452	-58,914	42.55%
YoY %	10.51%	3.79%	-13.46%	-29.24%	-12.79%	-19.58%	-	-
Horiz. %	170.28%	190.28%	197.78%	174.31%	134.88%	119.58%	100.00%	-
NP	311,345	364,724	361,858	309,359	238,772	211,956	157,099	57.71%
YoY %	-14.64%	0.79%	16.97%	29.56%	12.65%	34.92%	-	-
Horiz. %	198.18%	232.16%	230.34%	196.92%	151.99%	134.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	289,600	333,891	320,839	272,334	210,089	186,404	140,498	61.89%
YoY %	-13.27%	4.07%	17.81%	29.63%	12.71%	32.67%	-	-
Horiz. %	206.12%	237.65%	228.36%	193.83%	149.53%	132.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.37%	23.51%	24.36%	24.92%	24.97%	24.95%	27.27%	-
YoY %	3.66%	-3.49%	-2.25%	-0.20%	0.08%	-8.51%	-	-
Horiz. %	89.37%	86.21%	89.33%	91.38%	91.57%	91.49%	100.00%	-
Total Cost	1,771,029	1,339,130	830,858	788,656	716,898	697,170	670,205	91.02%
YoY %	32.25%	61.17%	5.35%	10.01%	2.83%	4.02%	-	-
Horiz. %	264.25%	199.81%	123.97%	117.67%	106.97%	104.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,156,431	2,155,972	2,066,682	1,948,736	1,865,918	1,807,180	1,732,376	15.70%
YoY %	0.02%	4.32%	6.05%	4.44%	3.25%	4.32%	-	-
Horiz. %	124.48%	124.45%	119.30%	112.49%	107.71%	104.32%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Dividend
Div	94,376	94,376	62,923	62,932	62,932	62,932	69,250	22.89%
YoY %	0.00%	49.99%	-0.01%	0.00%	0.00%	-9.12%	-	-
Horiz. %	136.28%	136.28%	90.86%	90.88%	90.88%	90.88%	100.00%	-
Div Payout %	32.59%	28.27%	19.61%	23.11%	29.96%	33.76%	49.29%	-
YoY %	15.28%	44.16%	-15.14%	-22.86%	-11.26%	-31.51%	-	-
Horiz. %	66.12%	57.35%	39.78%	46.89%	60.78%	68.49%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Equity
Net Worth	2,156,431	2,155,972	2,066,682	1,948,736	1,865,918	1,807,180	1,732,376	15.70%
YoY %	0.02%	4.32%	6.05%	4.44%	3.25%	4.32%	-	-
Horiz. %	124.48%	124.45%	119.30%	112.49%	107.71%	104.32%	100.00%	-
NOSH	628,550	629,113	629,299	629,071	629,081	629,175	629,474	-0.09%
YoY %	-0.09%	-0.03%	0.04%	-0.00%	-0.01%	-0.05%	-	-
Horiz. %	99.85%	99.94%	99.97%	99.94%	99.94%	99.95%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Ratio Analysis
NP Margin	14.95%	21.41%	30.34%	28.17%	24.98%	23.31%	18.99%	-
YoY %	-30.17%	-29.43%	7.70%	12.77%	7.16%	22.75%	-	-
Horiz. %	78.73%	112.74%	159.77%	148.34%	131.54%	122.75%	100.00%	-
ROE	13.43%	15.49%	15.52%	13.97%	11.26%	10.31%	8.11%	-
YoY %	-13.30%	-0.19%	11.10%	24.07%	9.21%	27.13%	-	-
Horiz. %	165.60%	191.00%	191.37%	172.26%	138.84%	127.13%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Per Share
RPS	331.30	270.83	189.53	174.55	151.92	144.49	131.43	85.11%
YoY %	22.33%	42.90%	8.58%	14.90%	5.14%	9.94%	-	-
Horiz. %	252.07%	206.06%	144.21%	132.81%	115.59%	109.94%	100.00%	-
EPS	46.07	53.07	50.98	43.29	33.40	29.63	22.32	62.04%
YoY %	-13.19%	4.10%	17.76%	29.61%	12.72%	32.75%	-	-
Horiz. %	206.41%	237.77%	228.41%	193.95%	149.64%	132.75%	100.00%	-
DPS	15.00	15.00	10.00	10.00	10.00	10.00	11.00	22.94%
YoY %	0.00%	50.00%	0.00%	0.00%	0.00%	-9.09%	-	-
Horiz. %	136.36%	136.36%	90.91%	90.91%	90.91%	90.91%	100.00%	-
NAPS	3.4308	3.427	3.2841	3.0978	2.9661	2.8723	2.7521	15.81%
YoY %	0.11%	4.35%	6.01%	4.44%	3.27%	4.37%	-	-
Horiz. %	124.66%	124.52%	119.33%	112.56%	107.78%	104.37%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 629,071
RPS	331.66	271.38	189.97	174.88	152.21	144.80	131.77	84.92%
YoY %	22.21%	42.85%	8.63%	14.89%	5.12%	9.89%	-	-
Horiz. %	251.70%	205.95%	144.17%	132.72%	115.51%	109.89%	100.00%	-
EPS	46.13	53.18	51.10	43.38	33.46	29.69	22.38	61.89%
YoY %	-13.26%	4.07%	17.80%	29.65%	12.70%	32.66%	-	-
Horiz. %	206.12%	237.62%	228.33%	193.83%	149.51%	132.66%	100.00%	-
DPS	15.03	15.03	10.02	10.02	10.02	10.02	11.03	22.88%
YoY %	0.00%	50.00%	0.00%	0.00%	0.00%	-9.16%	-	-
Horiz. %	136.26%	136.26%	90.84%	90.84%	90.84%	90.84%	100.00%	-
NAPS	3.4346	3.4339	3.2916	3.1038	2.9719	2.8783	2.7592	15.70%
YoY %	0.02%	4.32%	6.05%	4.44%	3.25%	4.32%	-	-
Horiz. %	124.48%	124.45%	119.30%	112.49%	107.71%	104.32%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	-
Price	4.81	4.34	3.09	3.79	3.16	3.39	2.03	-
P/RPS	1.45	1.60	1.63	2.17	2.08	2.35	1.54	-3.93%
YoY %	-9.38%	-1.84%	-24.88%	4.33%	-11.49%	52.60%	-	-
Horiz. %	94.16%	103.90%	105.84%	140.91%	135.06%	152.60%	100.00%	-
P/EPS	10.44	8.18	6.06	8.75	9.46	11.44	9.10	9.58%
YoY %	27.63%	34.98%	-30.74%	-7.51%	-17.31%	25.71%	-	-
Horiz. %	114.73%	89.89%	66.59%	96.15%	103.96%	125.71%	100.00%	-
EY	9.58	12.23	16.50	11.42	10.57	8.74	11.00	-8.79%
YoY %	-21.67%	-25.88%	44.48%	8.04%	20.94%	-20.55%	-	-
Horiz. %	87.09%	111.18%	150.00%	103.82%	96.09%	79.45%	100.00%	-
DY	3.12	3.46	3.24	2.64	3.16	2.95	5.42	-30.77%
YoY %	-9.83%	6.79%	22.73%	-16.46%	7.12%	-45.57%	-	-
Horiz. %	57.56%	63.84%	59.78%	48.71%	58.30%	54.43%	100.00%	-
P/NAPS	1.40	1.27	0.94	1.22	1.07	1.18	0.74	52.90%
YoY %	10.24%	35.11%	-22.95%	14.02%	-9.32%	59.46%	-	-
Horiz. %	189.19%	171.62%	127.03%	164.86%	144.59%	159.46%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	16/05/12	21/02/12	17/11/11	18/08/11	19/05/11	18/02/11	19/11/10	-
Price	5.42	4.74	3.60	3.49	3.82	3.27	2.26	-
P/RPS	1.64	1.75	1.90	2.00	2.51	2.26	1.72	-3.12%
YoY %	-6.29%	-7.89%	-5.00%	-20.32%	11.06%	31.40%	-	-
Horiz. %	95.35%	101.74%	110.47%	116.28%	145.93%	131.40%	100.00%	-
P/EPS	11.76	8.93	7.06	8.06	11.44	11.04	10.13	10.44%
YoY %	31.69%	26.49%	-12.41%	-29.55%	3.62%	8.98%	-	-
Horiz. %	116.09%	88.15%	69.69%	79.57%	112.93%	108.98%	100.00%	-
EY	8.50	11.20	14.16	12.40	8.74	9.06	9.88	-9.53%
YoY %	-24.11%	-20.90%	14.19%	41.88%	-3.53%	-8.30%	-	-
Horiz. %	86.03%	113.36%	143.32%	125.51%	88.46%	91.70%	100.00%	-
DY	2.77	3.16	2.78	2.87	2.62	3.06	4.87	-31.32%
YoY %	-12.34%	13.67%	-3.14%	9.54%	-14.38%	-37.17%	-	-
Horiz. %	56.88%	64.89%	57.08%	58.93%	53.80%	62.83%	100.00%	-
P/NAPS	1.58	1.38	1.10	1.13	1.29	1.14	0.82	54.78%
YoY %	14.49%	25.45%	-2.65%	-12.40%	13.16%	39.02%	-	-
Horiz. %	192.68%	168.29%	134.15%	137.80%	157.32%	139.02%	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