[TWSPLNT] QoQ TTM Result on 31-Dec-2009 [#4]

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	827,304	771,944	727,802	677,424	618,909	698,878	748,586	6.88%
YoY %	7.17%	6.07%	7.44%	9.45%	-11.44%	-6.64%	-	-
Horiz. %	110.52%	103.12%	97.22%	90.49%	82.68%	93.36%	100.00%	-
PBT	216,013	174,701	129,946	78,347	18,162	53,118	119,934	47.97%
YoY %	23.65%	34.44%	65.86%	331.38%	-65.81%	-55.71%	-	-
Horiz. %	180.11%	145.66%	108.35%	65.33%	15.14%	44.29%	100.00%	-
Tax	-58,914	-49,777	-36,492	-23,953	1,476	-12,918	-29,009	60.30%
YoY %	-18.36%	-36.41%	-52.35%	-1,722.83%	111.43%	55.47%	-	-
Horiz. %	203.09%	171.59%	125.80%	82.57%	-5.09%	44.53%	100.00%	-
NP	157,099	124,924	93,454	54,394	19,638	40,200	90,925	43.94%
YoY %	25.76%	33.67%	71.81%	176.98%	-51.15%	-55.79%	-	-
Horiz. %	172.78%	137.39%	102.78%	59.82%	21.60%	44.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	140,498	114,614	85,920	51,545	23,523	40,892	85,081	39.66%
YoY %	22.58%	33.40%	66.69%	119.13%	-42.48%	-51.94%	-	-
Horiz. %	165.13%	134.71%	100.99%	60.58%	27.65%	48.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.27%	28.49%	28.08%	30.57%	-8.13%	24.32%	24.19%	-
YoY %	-4.28%	1.46%	-8.15%	476.01%	-133.43%	0.54%	-	-
Horiz. %	112.73%	117.78%	116.08%	126.37%	-33.61%	100.54%	100.00%	-
Total Cost	670,205	647,020	634,348	623,030	599,271	658,678	657,661	1.26%
YoY %	3.58%	2.00%	1.82%	3.96%	-9.02%	0.15%	-	-
Horiz. %	101.91%	98.38%	96.46%	94.73%	91.12%	100.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,732,376	1,673,429	1,668,913	1,637,262	1,592,817	1,520,928	1,593,190	5.73%
YoY %	3.52%	0.27%	1.93%	2.79%	4.73%	-4.54%	-	-
Horiz. %	108.74%	105.04%	104.75%	102.77%	99.98%	95.46%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	69,250	37,777	37,777	37,777	31,739	31,739	31,739	68.14%
YoY %	83.31%	0.00%	0.00%	19.02%	0.00%	0.00%	-	-
Horiz. %	218.19%	119.02%	119.02%	119.02%	100.00%	100.00%	100.00%	-
Div Payout %	49.29%	32.96%	43.97%	73.29%	134.93%	77.62%	37.31%	-
YoY %	49.54%	-25.04%	-40.01%	-45.68%	73.83%	108.04%	-	-
Horiz. %	132.11%	88.34%	117.85%	196.44%	361.65%	208.04%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	1,732,376	1,673,429	1,668,913	1,637,262	1,592,817	1,520,928	1,593,190	5.73%
YoY %	3.52%	0.27%	1.93%	2.79%	4.73%	-4.54%	-	-
Horiz. %	108.74%	105.04%	104.75%	102.77%	99.98%	95.46%	100.00%	-
NOSH	629,474	629,818	629,873	629,619	629,149	611,428	628,800	0.07%
YoY %	-0.05%	-0.01%	0.04%	0.07%	2.90%	-2.76%	-	-
Horiz. %	100.11%	100.16%	100.17%	100.13%	100.06%	97.24%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	18.99%	16.18%	12.84%	8.03%	3.17%	5.75%	12.15%	-
YoY %	17.37%	26.01%	59.90%	153.31%	-44.87%	-52.67%	-	-
Horiz. %	156.30%	133.17%	105.68%	66.09%	26.09%	47.33%	100.00%	-
ROE	8.11%	6.85%	5.15%	3.15%	1.48%	2.69%	5.34%	-
YoY %	18.39%	33.01%	63.49%	112.84%	-44.98%	-49.63%	-	-
Horiz. %	151.87%	128.28%	96.44%	58.99%	27.72%	50.37%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	131.43	122.57	115.55	107.59	98.37	114.30	119.05	6.81%
YoY %	7.23%	6.08%	7.40%	9.37%	-13.94%	-3.99%	-	-
Horiz. %	110.40%	102.96%	97.06%	90.37%	82.63%	96.01%	100.00%	-
EPS	22.32	18.20	13.64	8.19	3.74	6.69	13.53	39.57%
YoY %	22.64%	33.43%	66.54%	118.98%	-44.10%	-50.55%	-	-
Horiz. %	164.97%	134.52%	100.81%	60.53%	27.64%	49.45%	100.00%	-
DPS	11.00	6.00	6.00	6.00	5.04	5.19	5.05	67.95%
YoY %	83.33%	0.00%	0.00%	19.05%	-2.89%	2.77%	-	-
Horiz. %	217.82%	118.81%	118.81%	118.81%	99.80%	102.77%	100.00%	-
NAPS	2.7521	2.657	2.6496	2.6004	2.5317	2.4875	2.5337	5.66%
YoY %	3.58%	0.28%	1.89%	2.71%	1.78%	-1.82%	-	-
Horiz. %	108.62%	104.87%	104.57%	102.63%	99.92%	98.18%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 629,619
RPS	131.77	122.95	115.92	107.89	98.57	111.31	119.23	6.88%
YoY %	7.17%	6.06%	7.44%	9.46%	-11.45%	-6.64%	-	-
Horiz. %	110.52%	103.12%	97.22%	90.49%	82.67%	93.36%	100.00%	-
EPS	22.38	18.25	13.68	8.21	3.75	6.51	13.55	39.68%
YoY %	22.63%	33.41%	66.63%	118.93%	-42.40%	-51.96%	-	-
Horiz. %	165.17%	134.69%	100.96%	60.59%	27.68%	48.04%	100.00%	-
DPS	11.03	6.02	6.02	6.02	5.06	5.06	5.06	68.03%
YoY %	83.22%	0.00%	0.00%	18.97%	0.00%	0.00%	-	-
Horiz. %	217.98%	118.97%	118.97%	118.97%	100.00%	100.00%	100.00%	-
NAPS	2.7592	2.6653	2.6581	2.6077	2.5369	2.4224	2.5375	5.73%
YoY %	3.52%	0.27%	1.93%	2.79%	4.73%	-4.54%	-	-
Horiz. %	108.74%	105.04%	104.75%	102.77%	99.98%	95.46%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	2.03	1.58	1.65	1.59	1.64	1.67	1.42	-
P/RPS	1.54	1.29	1.43	1.48	1.67	1.46	1.19	18.73%
YoY %	19.38%	-9.79%	-3.38%	-11.38%	14.38%	22.69%	-	-
Horiz. %	129.41%	108.40%	120.17%	124.37%	140.34%	122.69%	100.00%	-
P/EPS	9.10	8.68	12.10	19.42	43.86	24.97	10.49	-9.03%
YoY %	4.84%	-28.26%	-37.69%	-55.72%	75.65%	138.04%	-	-
Horiz. %	86.75%	82.75%	115.35%	185.13%	418.11%	238.04%	100.00%	-
EY	11.00	11.52	8.27	5.15	2.28	4.00	9.53	10.02%
YoY %	-4.51%	39.30%	60.58%	125.88%	-43.00%	-58.03%	-	-
Horiz. %	115.42%	120.88%	86.78%	54.04%	23.92%	41.97%	100.00%	-
DY	5.42	3.80	3.63	3.77	3.08	3.11	3.55	32.55%
YoY %	42.63%	4.68%	-3.71%	22.40%	-0.96%	-12.39%	-	-
Horiz. %	152.68%	107.04%	102.25%	106.20%	86.76%	87.61%	100.00%	-
P/NAPS	0.74	0.59	0.62	0.61	0.65	0.67	0.56	20.39%
YoY %	25.42%	-4.84%	1.64%	-6.15%	-2.99%	19.64%	-	-
Horiz. %	132.14%	105.36%	110.71%	108.93%	116.07%	119.64%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	19/11/10	18/08/10	21/05/10	19/02/10	12/11/09	21/08/09	22/05/09	-
Price	2.26	1.70	1.52	1.53	1.65	1.75	2.09	-
P/RPS	1.72	1.39	1.32	1.42	1.68	1.53	1.76	-1.51%
YoY %	23.74%	5.30%	-7.04%	-15.48%	9.80%	-13.07%	-	-
Horiz. %	97.73%	78.98%	75.00%	80.68%	95.45%	86.93%	100.00%	-
P/EPS	10.13	9.34	11.14	18.69	44.13	26.17	15.45	-24.50%
YoY %	8.46%	-16.16%	-40.40%	-57.65%	68.63%	69.39%	-	-
Horiz. %	65.57%	60.45%	72.10%	120.97%	285.63%	169.39%	100.00%	-
EY	9.88	10.70	8.97	5.35	2.27	3.82	6.47	32.57%
YoY %	-7.66%	19.29%	67.66%	135.68%	-40.58%	-40.96%	-	-
Horiz. %	152.70%	165.38%	138.64%	82.69%	35.09%	59.04%	100.00%	-
DY	4.87	3.53	3.95	3.92	3.06	2.97	2.42	59.32%
YoY %	37.96%	-10.63%	0.77%	28.10%	3.03%	22.73%	-	-
Horiz. %	201.24%	145.87%	163.22%	161.98%	126.45%	122.73%	100.00%	-
P/NAPS	0.82	0.64	0.57	0.59	0.65	0.70	0.82	0.00%
YoY %	28.12%	12.28%	-3.39%	-9.23%	-7.14%	-14.63%	-	-
Horiz. %	100.00%	78.05%	69.51%	71.95%	79.27%	85.37%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

INARI

INARI AMERTRON BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

460

RANHILL

RANHILL UTILITIES BERHAD

404

MPI

MALAYSIAN PACIFIC INDUSTRIES

281

JCY

JCY INTERNATIONAL BERHAD

278

HLIND

HONG LEONG INDUSTRIES BHD

274

PTRANS

PERAK TRANSIT BERHAD

265

DNEX

DAGANG NEXCHANGE BERHAD

243

GENTING

GENTING BHD

200

GENM

GENTING MALAYSIA BERHAD

200

Daily Stocks

HSI-HUZ

0.225

0.00

200,432,100

HSI-CXG

0.13

-0.01

175,146,800

INIX-OR

0.02

0.00

141,839,900

ANEKA-WA

0.07

-0.085

137,293,500

AHB

0.15

-0.05

119,873,900

GHLSYS

1.05

+0.04

117,841,900

ANEKA

0.195

-0.11

81,052,100

AHB-WC

0.04

-0.005

78,800,900

EDUSPEC-OR

0.005

0.00

75,002,700

SMART

0.46

+0.06

74,072,900

More active Stocks

DLADY

35.42

+1.66

97,500

NESTLE

127.90

+0.50

79,700

GCB

4.35

+0.49

24,731,900

PIE

6.25

+0.35

1,558,900

PARAGON

3.46

+0.32

491,800

MPI

38.88

+0.32

404,200

SP500-C42

0.995

+0.225

5,000

GCB-C5

1.24

+0.18

1,048,600

HSI-CVJ

0.275

+0.16

27,300

CCK-CA

0.305

+0.155

1,000,000

More gainer Stocks

CARLSBG

19.48

-0.42

340,000

PETDAG

19.56

-0.40

658,800

ALLIANZ

22.46

-0.34

21,700

SBAGAN

6.53

-0.25

43,800

HSI-CXE

0.795

-0.225

22,000

RANHILL

1.35

-0.22

70,669,300

ORIENT

6.97

-0.18

1,220,900

KLUANG

6.30

-0.18

24,000

HSI-CVW

0.375

-0.17

180,000

ULICORP

1.71

-0.16

4,845,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More