[TWSPLNT] QoQ TTM Result on 30-Sep-2001 [#3]

Announcement Date
27-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 337.32%
YoY- 9.72%
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 52,098 48,648 47,565 45,942 48,115 54,685 58,031 -6.95%
PBT 32,903 35,117 35,264 28,439 -2,979 1,720 10,326 116.99%
Tax -4,345 -5,253 -5,211 3,702 5,530 5,489 4,398 -
NP 28,558 29,864 30,053 32,141 2,551 7,209 14,724 55.71%
-
NP to SH 28,558 29,479 29,221 20,818 -8,772 -3,729 4,233 258.29%
-
Tax Rate 13.21% 14.96% 14.78% -13.02% - -319.13% -42.59% -
Total Cost 23,540 18,784 17,512 13,801 45,564 47,476 43,307 -33.47%
-
Net Worth 402,880 410,422 404,172 406,362 375,374 375,160 375,962 4.73%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 402,880 410,422 404,172 406,362 375,374 375,160 375,962 4.73%
NOSH 159,873 162,222 159,752 159,985 160,416 159,642 159,984 -0.04%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 54.82% 61.39% 63.18% 69.96% 5.30% 13.18% 25.37% -
ROE 7.09% 7.18% 7.23% 5.12% -2.34% -0.99% 1.13% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 32.59 29.99 29.77 28.72 29.99 34.25 36.27 -6.90%
EPS 17.86 18.17 18.29 13.01 -5.47 -2.34 2.65 258.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.52 2.53 2.53 2.54 2.34 2.35 2.35 4.77%
Adjusted Per Share Value based on latest NOSH - 159,985
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 8.30 7.75 7.58 7.32 7.66 8.71 9.24 -6.92%
EPS 4.55 4.70 4.65 3.32 -1.40 -0.59 0.67 259.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6417 0.6537 0.6437 0.6472 0.5979 0.5975 0.5988 4.73%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.25 1.15 0.96 0.83 0.77 0.77 0.95 -
P/RPS 3.84 3.83 3.22 2.89 2.57 2.25 2.62 29.11%
P/EPS 7.00 6.33 5.25 6.38 -14.08 -32.96 35.90 -66.47%
EY 14.29 15.80 19.05 15.68 -7.10 -3.03 2.79 198.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.45 0.38 0.33 0.33 0.33 0.40 16.08%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 22/08/02 23/05/02 28/02/02 27/11/01 29/08/01 21/05/01 23/02/01 -
Price 1.34 1.36 1.00 0.98 1.08 0.77 0.92 -
P/RPS 4.11 4.54 3.36 3.41 3.60 2.25 2.54 37.94%
P/EPS 7.50 7.48 5.47 7.53 -19.75 -32.96 34.77 -64.13%
EY 13.33 13.36 18.29 13.28 -5.06 -3.03 2.88 178.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.54 0.40 0.39 0.46 0.33 0.39 22.75%

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