[TWSPLNT] QoQ TTM Result on 30-Sep-2012 [#3]

Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -11.16%
YoY- -28.61%
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 2,797,684 3,006,761 2,527,536 2,082,374 1,703,854 1,192,716 1,098,015 86.02%
PBT 246,993 319,991 356,052 411,664 476,824 478,378 412,054 -28.79%
Tax -85,086 -73,725 -81,983 -100,319 -112,100 -116,520 -102,695 -11.73%
NP 161,907 246,266 274,069 311,345 364,724 361,858 309,359 -34.92%
-
NP to SH 142,323 229,034 257,809 289,600 333,891 320,839 272,334 -34.99%
-
Tax Rate 34.45% 23.04% 23.03% 24.37% 23.51% 24.36% 24.92% -
Total Cost 2,635,777 2,760,495 2,253,467 1,771,029 1,339,130 830,858 788,656 122.72%
-
Net Worth 2,249,988 2,266,406 2,182,334 2,156,431 2,155,972 2,066,682 1,948,736 10.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 31,457 94,369 94,376 94,376 94,376 62,923 62,932 -36.88%
Div Payout % 22.10% 41.20% 36.61% 32.59% 28.27% 19.61% 23.11% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 2,249,988 2,266,406 2,182,334 2,156,431 2,155,972 2,066,682 1,948,736 10.00%
NOSH 627,857 629,155 628,824 628,550 629,113 629,299 629,071 -0.12%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 5.79% 8.19% 10.84% 14.95% 21.41% 30.34% 28.17% -
ROE 6.33% 10.11% 11.81% 13.43% 15.49% 15.52% 13.97% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 445.59 477.90 401.95 331.30 270.83 189.53 174.55 86.25%
EPS 22.67 36.40 41.00 46.07 53.07 50.98 43.29 -34.90%
DPS 5.00 15.00 15.00 15.00 15.00 10.00 10.00 -36.87%
NAPS 3.5836 3.6023 3.4705 3.4308 3.427 3.2841 3.0978 10.15%
Adjusted Per Share Value based on latest NOSH - 629,155
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 445.59 478.89 402.57 331.66 271.38 189.97 174.88 86.02%
EPS 22.67 36.48 41.06 46.13 53.18 51.10 43.38 -34.99%
DPS 5.00 15.03 15.03 15.03 15.03 10.02 10.02 -36.95%
NAPS 3.5836 3.6097 3.4758 3.4346 3.4339 3.2916 3.1038 10.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 4.10 4.33 4.80 4.81 4.34 3.09 3.79 -
P/RPS 0.92 0.91 1.19 1.45 1.60 1.63 2.17 -43.41%
P/EPS 18.09 11.89 11.71 10.44 8.18 6.06 8.75 61.93%
EY 5.53 8.41 8.54 9.58 12.23 16.50 11.42 -38.19%
DY 1.22 3.46 3.13 3.12 3.46 3.24 2.64 -40.08%
P/NAPS 1.14 1.20 1.38 1.40 1.27 0.94 1.22 -4.40%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 01/03/13 22/11/12 14/08/12 16/05/12 21/02/12 17/11/11 18/08/11 -
Price 4.95 4.07 4.49 5.42 4.74 3.60 3.49 -
P/RPS 1.11 0.85 1.12 1.64 1.75 1.90 2.00 -32.34%
P/EPS 21.84 11.18 10.95 11.76 8.93 7.06 8.06 93.77%
EY 4.58 8.94 9.13 8.50 11.20 14.16 12.40 -48.36%
DY 1.01 3.69 3.34 2.77 3.16 2.78 2.87 -49.99%
P/NAPS 1.38 1.13 1.29 1.58 1.38 1.10 1.13 14.18%

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