[TWSPLNT] QoQ TTM Result on 31-Mar-2007 [#1]

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
TTM Result
Revenue	652,899	558,621	464,599	425,697	361,100	234,109	133,577	187.18%
YoY %	16.88%	20.24%	9.14%	17.89%	54.24%	75.26%	-	-
Horiz. %	488.78%	418.20%	347.81%	318.69%	270.33%	175.26%	100.00%	-
PBT	159,231	93,145	39,196	20,775	14,132	3,856	-10,170	-
YoY %	70.95%	137.64%	88.67%	47.01%	266.49%	137.92%	-	-
Horiz. %	-1,565.69%	-915.88%	-385.41%	-204.28%	-138.96%	-37.92%	100.00%	-
Tax	-25,976	-19,266	-6,699	-1,668	286	-4,288	881	-
YoY %	-34.83%	-187.60%	-301.62%	-683.22%	106.67%	-586.72%	-	-
Horiz. %	-2,948.47%	-2,186.83%	-760.39%	-189.33%	32.46%	-486.72%	100.00%	-
NP	133,255	73,879	32,497	19,107	14,418	-432	-9,289	-
YoY %	80.37%	127.34%	70.08%	32.52%	3,437.50%	95.35%	-	-
Horiz. %	-1,434.55%	-795.34%	-349.84%	-205.69%	-155.22%	4.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	121,668	68,049	32,488	22,411	18,479	3,395	-5,685	-
YoY %	78.79%	109.46%	44.96%	21.28%	444.30%	159.72%	-	-
Horiz. %	-2,140.16%	-1,196.99%	-571.47%	-394.21%	-325.05%	-59.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.31%	20.68%	17.09%	8.03%	-2.02%	111.20%	-	-
YoY %	-21.13%	21.01%	112.83%	497.52%	-101.82%	0.00%	-	-
Horiz. %	14.67%	18.60%	15.37%	7.22%	-1.82%	100.00%	-	-
Total Cost	519,644	484,742	432,102	406,590	346,682	234,541	142,866	135.95%
YoY %	7.20%	12.18%	6.27%	17.28%	47.81%	64.17%	-	-
Horiz. %	363.73%	339.30%	302.45%	284.60%	242.66%	164.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,234,582	1,165,637	1,122,121	1,078,437	1,060,068	1,203,627	1,207,931	1.46%
YoY %	5.91%	3.88%	4.05%	1.73%	-11.93%	-0.36%	-	-
Horiz. %	102.21%	96.50%	92.90%	89.28%	87.76%	99.64%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	31,759	15,901	15,901	15,901	15,901	-	-	-
YoY %	99.73%	0.00%	0.00%	0.00%	0.00%	-	-	-
Horiz. %	199.73%	100.00%	100.00%	100.00%	100.00%	-	-	-
Div Payout %	26.10%	23.37%	48.94%	70.95%	86.05%	-	-	-
YoY %	11.68%	-52.25%	-31.02%	-17.55%	0.00%	-	-	-
Horiz. %	30.33%	27.16%	56.87%	82.45%	100.00%	-	-	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	1,234,582	1,165,637	1,122,121	1,078,437	1,060,068	1,203,627	1,207,931	1.46%
YoY %	5.91%	3.88%	4.05%	1.73%	-11.93%	-0.36%	-	-
Horiz. %	102.21%	96.50%	92.90%	89.28%	87.76%	99.64%	100.00%	-
NOSH	529,318	528,921	529,627	507,500	530,034	527,906	534,482	-0.64%
YoY %	0.08%	-0.13%	4.36%	-4.25%	0.40%	-1.23%	-	-
Horiz. %	99.03%	98.96%	99.09%	94.95%	99.17%	98.77%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	20.41%	13.23%	6.99%	4.49%	3.99%	-0.18%	-6.95%	-
YoY %	54.27%	89.27%	55.68%	12.53%	2,316.67%	97.41%	-	-
Horiz. %	-293.67%	-190.36%	-100.58%	-64.60%	-57.41%	2.59%	100.00%	-
ROE	9.85%	5.84%	2.90%	2.08%	1.74%	0.28%	-0.47%	-
YoY %	68.66%	101.38%	39.42%	19.54%	521.43%	159.57%	-	-
Horiz. %	-2,095.74%	-1,242.55%	-617.02%	-442.55%	-370.21%	-59.57%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	123.35	105.62	87.72	83.88	68.13	44.35	24.99	189.05%
YoY %	16.79%	20.41%	4.58%	23.12%	53.62%	77.47%	-	-
Horiz. %	493.60%	422.65%	351.02%	335.65%	272.63%	177.47%	100.00%	-
EPS	22.99	12.87	6.13	4.42	3.49	0.64	-1.06	-
YoY %	78.63%	109.95%	38.69%	26.65%	445.31%	160.38%	-	-
Horiz. %	-2,168.87%	-1,214.15%	-578.30%	-416.98%	-329.25%	-60.38%	100.00%	-
DPS	6.00	3.01	3.00	3.13	3.00	0.00	0.00	-
YoY %	99.34%	0.33%	-4.15%	4.33%	0.00%	0.00%	-	-
Horiz. %	200.00%	100.33%	100.00%	104.33%	100.00%	-	-	-
NAPS	2.3324	2.2038	2.1187	2.125	2.00	2.28	2.26	2.11%
YoY %	5.84%	4.02%	-0.30%	6.25%	-12.28%	0.88%	-	-
Horiz. %	103.20%	97.51%	93.75%	94.03%	88.50%	100.88%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 507,500
RPS	103.99	88.97	74.00	67.80	57.51	37.29	21.28	187.13%
YoY %	16.88%	20.23%	9.14%	17.89%	54.22%	75.23%	-	-
Horiz. %	488.67%	418.09%	347.74%	318.61%	270.25%	175.23%	100.00%	-
EPS	19.38	10.84	5.17	3.57	2.94	0.54	-0.91	-
YoY %	78.78%	109.67%	44.82%	21.43%	444.44%	159.34%	-	-
Horiz. %	-2,129.67%	-1,191.21%	-568.13%	-392.31%	-323.08%	-59.34%	100.00%	-
DPS	5.06	2.53	2.53	2.53	2.53	0.00	0.00	-
YoY %	100.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	200.00%	100.00%	100.00%	100.00%	100.00%	-	-	-
NAPS	1.9663	1.8565	1.7872	1.7176	1.6884	1.917	1.9239	1.45%
YoY %	5.91%	3.88%	4.05%	1.73%	-11.92%	-0.36%	-	-
Horiz. %	102.20%	96.50%	92.89%	89.28%	87.76%	99.64%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	3.98	2.74	3.08	2.00	2.10	1.77	1.57	-
P/RPS	3.23	2.59	3.51	2.38	3.08	3.99	6.28	-35.72%
YoY %	24.71%	-26.21%	47.48%	-22.73%	-22.81%	-36.46%	-	-
Horiz. %	51.43%	41.24%	55.89%	37.90%	49.04%	63.54%	100.00%	-
P/EPS	17.32	21.30	50.21	45.29	60.23	275.23	-147.61	-
YoY %	-18.69%	-57.58%	10.86%	-24.80%	-78.12%	286.46%	-	-
Horiz. %	-11.73%	-14.43%	-34.02%	-30.68%	-40.80%	-186.46%	100.00%	-
EY	5.78	4.70	1.99	2.21	1.66	0.36	-0.68	-
YoY %	22.98%	136.18%	-9.95%	33.13%	361.11%	152.94%	-	-
Horiz. %	-850.00%	-691.18%	-292.65%	-325.00%	-244.12%	-52.94%	100.00%	-
DY	1.51	1.10	0.97	1.57	1.43	0.00	0.00	-
YoY %	37.27%	13.40%	-38.22%	9.79%	0.00%	0.00%	-	-
Horiz. %	105.59%	76.92%	67.83%	109.79%	100.00%	-	-	-
P/NAPS	1.71	1.24	1.45	0.94	1.05	0.78	0.69	82.82%
YoY %	37.90%	-14.48%	54.26%	-10.48%	34.62%	13.04%	-	-
Horiz. %	247.83%	179.71%	210.14%	136.23%	152.17%	113.04%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	25/02/08	23/11/07	21/08/07	24/05/07	26/02/07	20/11/06	22/08/06	-
Price	3.76	3.40	2.57	2.30	2.09	1.87	1.88	-
P/RPS	3.05	3.22	2.93	2.74	3.07	4.22	7.52	-45.11%
YoY %	-5.28%	9.90%	6.93%	-10.75%	-27.25%	-43.88%	-	-
Horiz. %	40.56%	42.82%	38.96%	36.44%	40.82%	56.12%	100.00%	-
P/EPS	16.36	26.43	41.90	52.08	59.95	290.78	-176.75	-
YoY %	-38.10%	-36.92%	-19.55%	-13.13%	-79.38%	264.51%	-	-
Horiz. %	-9.26%	-14.95%	-23.71%	-29.47%	-33.92%	-164.51%	100.00%	-
EY	6.11	3.78	2.39	1.92	1.67	0.34	-0.57	-
YoY %	61.64%	58.16%	24.48%	14.97%	391.18%	159.65%	-	-
Horiz. %	-1,071.93%	-663.16%	-419.30%	-336.84%	-292.98%	-59.65%	100.00%	-
DY	1.60	0.88	1.17	1.36	1.44	0.00	0.00	-
YoY %	81.82%	-24.79%	-13.97%	-5.56%	0.00%	0.00%	-	-
Horiz. %	111.11%	61.11%	81.25%	94.44%	100.00%	-	-	-
P/NAPS	1.61	1.54	1.21	1.08	1.05	0.82	0.83	55.34%
YoY %	4.55%	27.27%	12.04%	2.86%	28.05%	-1.20%	-	-
Horiz. %	193.98%	185.54%	145.78%	130.12%	126.51%	98.80%	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