[TWSPLNT] QoQ TTM Result on 31-Dec-2010 [#4]

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
TTM Result
Revenue	1,192,716	1,098,015	955,670	909,126	827,304	771,944	727,802	38.95%
YoY %	8.62%	14.89%	5.12%	9.89%	7.17%	6.07%	-	-
Horiz. %	163.88%	150.87%	131.31%	124.91%	113.67%	106.07%	100.00%	-
PBT	478,378	412,054	318,233	282,408	216,013	174,701	129,946	138.22%
YoY %	16.10%	29.48%	12.69%	30.74%	23.65%	34.44%	-	-
Horiz. %	368.14%	317.10%	244.90%	217.33%	166.23%	134.44%	100.00%	-
Tax	-116,520	-102,695	-79,461	-70,452	-58,914	-49,777	-36,492	116.68%
YoY %	-13.46%	-29.24%	-12.79%	-19.58%	-18.36%	-36.41%	-	-
Horiz. %	319.30%	281.42%	217.75%	193.06%	161.44%	136.41%	100.00%	-
NP	361,858	309,359	238,772	211,956	157,099	124,924	93,454	146.37%
YoY %	16.97%	29.56%	12.65%	34.92%	25.76%	33.67%	-	-
Horiz. %	387.20%	331.03%	255.50%	226.80%	168.10%	133.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	320,839	272,334	210,089	186,404	140,498	114,614	85,920	140.49%
YoY %	17.81%	29.63%	12.71%	32.67%	22.58%	33.40%	-	-
Horiz. %	373.42%	316.96%	244.52%	216.95%	163.52%	133.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.36%	24.92%	24.97%	24.95%	27.27%	28.49%	28.08%	-
YoY %	-2.25%	-0.20%	0.08%	-8.51%	-4.28%	1.46%	-	-
Horiz. %	86.75%	88.75%	88.92%	88.85%	97.12%	101.46%	100.00%	-
Total Cost	830,858	788,656	716,898	697,170	670,205	647,020	634,348	19.69%
YoY %	5.35%	10.01%	2.83%	4.02%	3.58%	2.00%	-	-
Horiz. %	130.98%	124.33%	113.01%	109.90%	105.65%	102.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,066,682	1,948,736	1,865,918	1,807,180	1,732,376	1,673,429	1,668,913	15.30%
YoY %	6.05%	4.44%	3.25%	4.32%	3.52%	0.27%	-	-
Horiz. %	123.83%	116.77%	111.80%	108.28%	103.80%	100.27%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	62,923	62,932	62,932	62,932	69,250	37,777	37,777	40.47%
YoY %	-0.01%	0.00%	0.00%	-9.12%	83.31%	0.00%	-	-
Horiz. %	166.56%	166.59%	166.59%	166.59%	183.31%	100.00%	100.00%	-
Div Payout %	19.61%	23.11%	29.96%	33.76%	49.29%	32.96%	43.97%	-
YoY %	-15.14%	-22.86%	-11.26%	-31.51%	49.54%	-25.04%	-	-
Horiz. %	44.60%	52.56%	68.14%	76.78%	112.10%	74.96%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	2,066,682	1,948,736	1,865,918	1,807,180	1,732,376	1,673,429	1,668,913	15.30%
YoY %	6.05%	4.44%	3.25%	4.32%	3.52%	0.27%	-	-
Horiz. %	123.83%	116.77%	111.80%	108.28%	103.80%	100.27%	100.00%	-
NOSH	629,299	629,071	629,081	629,175	629,474	629,818	629,873	-0.06%
YoY %	0.04%	-0.00%	-0.01%	-0.05%	-0.05%	-0.01%	-	-
Horiz. %	99.91%	99.87%	99.87%	99.89%	99.94%	99.99%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	30.34%	28.17%	24.98%	23.31%	18.99%	16.18%	12.84%	-
YoY %	7.70%	12.77%	7.16%	22.75%	17.37%	26.01%	-	-
Horiz. %	236.29%	219.39%	194.55%	181.54%	147.90%	126.01%	100.00%	-
ROE	15.52%	13.97%	11.26%	10.31%	8.11%	6.85%	5.15%	-
YoY %	11.10%	24.07%	9.21%	27.13%	18.39%	33.01%	-	-
Horiz. %	301.36%	271.26%	218.64%	200.19%	157.48%	133.01%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	189.53	174.55	151.92	144.49	131.43	122.57	115.55	39.04%
YoY %	8.58%	14.90%	5.14%	9.94%	7.23%	6.08%	-	-
Horiz. %	164.02%	151.06%	131.48%	125.05%	113.74%	106.08%	100.00%	-
EPS	50.98	43.29	33.40	29.63	22.32	18.20	13.64	140.64%
YoY %	17.76%	29.61%	12.72%	32.75%	22.64%	33.43%	-	-
Horiz. %	373.75%	317.38%	244.87%	217.23%	163.64%	133.43%	100.00%	-
DPS	10.00	10.00	10.00	10.00	11.00	6.00	6.00	40.52%
YoY %	0.00%	0.00%	0.00%	-9.09%	83.33%	0.00%	-	-
Horiz. %	166.67%	166.67%	166.67%	166.67%	183.33%	100.00%	100.00%	-
NAPS	3.2841	3.0978	2.9661	2.8723	2.7521	2.657	2.6496	15.37%
YoY %	6.01%	4.44%	3.27%	4.37%	3.58%	0.28%	-	-
Horiz. %	123.95%	116.92%	111.95%	108.41%	103.87%	100.28%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 629,175
RPS	189.97	174.88	152.21	144.80	131.77	122.95	115.92	38.95%
YoY %	8.63%	14.89%	5.12%	9.89%	7.17%	6.06%	-	-
Horiz. %	163.88%	150.86%	131.31%	124.91%	113.67%	106.06%	100.00%	-
EPS	51.10	43.38	33.46	29.69	22.38	18.25	13.68	140.55%
YoY %	17.80%	29.65%	12.70%	32.66%	22.63%	33.41%	-	-
Horiz. %	373.54%	317.11%	244.59%	217.03%	163.60%	133.41%	100.00%	-
DPS	10.02	10.02	10.02	10.02	11.03	6.02	6.02	40.40%
YoY %	0.00%	0.00%	0.00%	-9.16%	83.22%	0.00%	-	-
Horiz. %	166.45%	166.45%	166.45%	166.45%	183.22%	100.00%	100.00%	-
NAPS	3.2916	3.1038	2.9719	2.8783	2.7592	2.6653	2.6581	15.30%
YoY %	6.05%	4.44%	3.25%	4.32%	3.52%	0.27%	-	-
Horiz. %	123.83%	116.77%	111.81%	108.28%	103.80%	100.27%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	3.09	3.79	3.16	3.39	2.03	1.58	1.65	-
P/RPS	1.63	2.17	2.08	2.35	1.54	1.29	1.43	9.11%
YoY %	-24.88%	4.33%	-11.49%	52.60%	19.38%	-9.79%	-	-
Horiz. %	113.99%	151.75%	145.45%	164.34%	107.69%	90.21%	100.00%	-
P/EPS	6.06	8.75	9.46	11.44	9.10	8.68	12.10	-36.90%
YoY %	-30.74%	-7.51%	-17.31%	25.71%	4.84%	-28.26%	-	-
Horiz. %	50.08%	72.31%	78.18%	94.55%	75.21%	71.74%	100.00%	-
EY	16.50	11.42	10.57	8.74	11.00	11.52	8.27	58.41%
YoY %	44.48%	8.04%	20.94%	-20.55%	-4.51%	39.30%	-	-
Horiz. %	199.52%	138.09%	127.81%	105.68%	133.01%	139.30%	100.00%	-
DY	3.24	2.64	3.16	2.95	5.42	3.80	3.63	-7.29%
YoY %	22.73%	-16.46%	7.12%	-45.57%	42.63%	4.68%	-	-
Horiz. %	89.26%	72.73%	87.05%	81.27%	149.31%	104.68%	100.00%	-
P/NAPS	0.94	1.22	1.07	1.18	0.74	0.59	0.62	31.94%
YoY %	-22.95%	14.02%	-9.32%	59.46%	25.42%	-4.84%	-	-
Horiz. %	151.61%	196.77%	172.58%	190.32%	119.35%	95.16%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	17/11/11	18/08/11	19/05/11	18/02/11	19/11/10	18/08/10	21/05/10	-
Price	3.60	3.49	3.82	3.27	2.26	1.70	1.52	-
P/RPS	1.90	2.00	2.51	2.26	1.72	1.39	1.32	27.45%
YoY %	-5.00%	-20.32%	11.06%	31.40%	23.74%	5.30%	-	-
Horiz. %	143.94%	151.52%	190.15%	171.21%	130.30%	105.30%	100.00%	-
P/EPS	7.06	8.06	11.44	11.04	10.13	9.34	11.14	-26.19%
YoY %	-12.41%	-29.55%	3.62%	8.98%	8.46%	-16.16%	-	-
Horiz. %	63.38%	72.35%	102.69%	99.10%	90.93%	83.84%	100.00%	-
EY	14.16	12.40	8.74	9.06	9.88	10.70	8.97	35.53%
YoY %	14.19%	41.88%	-3.53%	-8.30%	-7.66%	19.29%	-	-
Horiz. %	157.86%	138.24%	97.44%	101.00%	110.14%	119.29%	100.00%	-
DY	2.78	2.87	2.62	3.06	4.87	3.53	3.95	-20.86%
YoY %	-3.14%	9.54%	-14.38%	-37.17%	37.96%	-10.63%	-	-
Horiz. %	70.38%	72.66%	66.33%	77.47%	123.29%	89.37%	100.00%	-
P/NAPS	1.10	1.13	1.29	1.14	0.82	0.64	0.57	54.94%
YoY %	-2.65%	-12.40%	13.16%	39.02%	28.12%	12.28%	-	-
Horiz. %	192.98%	198.25%	226.32%	200.00%	143.86%	112.28%	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