[TWSPLNT] QoQ TTM Result on 31-Mar-2010 [#1]

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
TTM Result
Revenue	909,126	827,304	771,944	727,802	677,424	618,909	698,878	19.10%
YoY %	9.89%	7.17%	6.07%	7.44%	9.45%	-11.44%	-	-
Horiz. %	130.08%	118.38%	110.45%	104.14%	96.93%	88.56%	100.00%	-
PBT	282,408	216,013	174,701	129,946	78,347	18,162	53,118	203.69%
YoY %	30.74%	23.65%	34.44%	65.86%	331.38%	-65.81%	-	-
Horiz. %	531.66%	406.67%	328.89%	244.64%	147.50%	34.19%	100.00%	-
Tax	-70,452	-58,914	-49,777	-36,492	-23,953	1,476	-12,918	208.88%
YoY %	-19.58%	-18.36%	-36.41%	-52.35%	-1,722.83%	111.43%	-	-
Horiz. %	545.38%	456.06%	385.33%	282.49%	185.42%	-11.43%	100.00%	-
NP	211,956	157,099	124,924	93,454	54,394	19,638	40,200	202.01%
YoY %	34.92%	25.76%	33.67%	71.81%	176.98%	-51.15%	-	-
Horiz. %	527.25%	390.79%	310.76%	232.47%	135.31%	48.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	186,404	140,498	114,614	85,920	51,545	23,523	40,892	174.16%
YoY %	32.67%	22.58%	33.40%	66.69%	119.13%	-42.48%	-	-
Horiz. %	455.84%	343.58%	280.28%	210.11%	126.05%	57.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.95%	27.27%	28.49%	28.08%	30.57%	-8.13%	24.32%	-
YoY %	-8.51%	-4.28%	1.46%	-8.15%	476.01%	-133.43%	-	-
Horiz. %	102.59%	112.13%	117.15%	115.46%	125.70%	-33.43%	100.00%	-
Total Cost	697,170	670,205	647,020	634,348	623,030	599,271	658,678	3.84%
YoY %	4.02%	3.58%	2.00%	1.82%	3.96%	-9.02%	-	-
Horiz. %	105.84%	101.75%	98.23%	96.31%	94.59%	90.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,807,180	1,732,376	1,673,429	1,668,913	1,637,262	1,592,817	1,520,928	12.14%
YoY %	4.32%	3.52%	0.27%	1.93%	2.79%	4.73%	-	-
Horiz. %	118.82%	113.90%	110.03%	109.73%	107.65%	104.73%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	62,932	69,250	37,777	37,777	37,777	31,739	31,739	57.63%
YoY %	-9.12%	83.31%	0.00%	0.00%	19.02%	0.00%	-	-
Horiz. %	198.28%	218.19%	119.02%	119.02%	119.02%	100.00%	100.00%	-
Div Payout %	33.76%	49.29%	32.96%	43.97%	73.29%	134.93%	77.62%	-
YoY %	-31.51%	49.54%	-25.04%	-40.01%	-45.68%	73.83%	-	-
Horiz. %	43.49%	63.50%	42.46%	56.65%	94.42%	173.83%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	1,807,180	1,732,376	1,673,429	1,668,913	1,637,262	1,592,817	1,520,928	12.14%
YoY %	4.32%	3.52%	0.27%	1.93%	2.79%	4.73%	-	-
Horiz. %	118.82%	113.90%	110.03%	109.73%	107.65%	104.73%	100.00%	-
NOSH	629,175	629,474	629,818	629,873	629,619	629,149	611,428	1.92%
YoY %	-0.05%	-0.05%	-0.01%	0.04%	0.07%	2.90%	-	-
Horiz. %	102.90%	102.95%	103.01%	103.02%	102.98%	102.90%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	23.31%	18.99%	16.18%	12.84%	8.03%	3.17%	5.75%	-
YoY %	22.75%	17.37%	26.01%	59.90%	153.31%	-44.87%	-	-
Horiz. %	405.39%	330.26%	281.39%	223.30%	139.65%	55.13%	100.00%	-
ROE	10.31%	8.11%	6.85%	5.15%	3.15%	1.48%	2.69%	-
YoY %	27.13%	18.39%	33.01%	63.49%	112.84%	-44.98%	-	-
Horiz. %	383.27%	301.49%	254.65%	191.45%	117.10%	55.02%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	144.49	131.43	122.57	115.55	107.59	98.37	114.30	16.86%
YoY %	9.94%	7.23%	6.08%	7.40%	9.37%	-13.94%	-	-
Horiz. %	126.41%	114.99%	107.24%	101.09%	94.13%	86.06%	100.00%	-
EPS	29.63	22.32	18.20	13.64	8.19	3.74	6.69	168.96%
YoY %	32.75%	22.64%	33.43%	66.54%	118.98%	-44.10%	-	-
Horiz. %	442.90%	333.63%	272.05%	203.89%	122.42%	55.90%	100.00%	-
DPS	10.00	11.00	6.00	6.00	6.00	5.04	5.19	54.65%
YoY %	-9.09%	83.33%	0.00%	0.00%	19.05%	-2.89%	-	-
Horiz. %	192.68%	211.95%	115.61%	115.61%	115.61%	97.11%	100.00%	-
NAPS	2.8723	2.7521	2.657	2.6496	2.6004	2.5317	2.4875	10.03%
YoY %	4.37%	3.58%	0.28%	1.89%	2.71%	1.78%	-	-
Horiz. %	115.47%	110.64%	106.81%	106.52%	104.54%	101.78%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 629,873
RPS	144.80	131.77	122.95	115.92	107.89	98.57	111.31	19.10%
YoY %	9.89%	7.17%	6.06%	7.44%	9.46%	-11.45%	-	-
Horiz. %	130.09%	118.38%	110.46%	104.14%	96.93%	88.55%	100.00%	-
EPS	29.69	22.38	18.25	13.68	8.21	3.75	6.51	174.25%
YoY %	32.66%	22.63%	33.41%	66.63%	118.93%	-42.40%	-	-
Horiz. %	456.07%	343.78%	280.34%	210.14%	126.11%	57.60%	100.00%	-
DPS	10.02	11.03	6.02	6.02	6.02	5.06	5.06	57.49%
YoY %	-9.16%	83.22%	0.00%	0.00%	18.97%	0.00%	-	-
Horiz. %	198.02%	217.98%	118.97%	118.97%	118.97%	100.00%	100.00%	-
NAPS	2.8783	2.7592	2.6653	2.6581	2.6077	2.5369	2.4224	12.14%
YoY %	4.32%	3.52%	0.27%	1.93%	2.79%	4.73%	-	-
Horiz. %	118.82%	113.90%	110.03%	109.73%	107.65%	104.73%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	3.39	2.03	1.58	1.65	1.59	1.64	1.67	-
P/RPS	2.35	1.54	1.29	1.43	1.48	1.67	1.46	37.22%
YoY %	52.60%	19.38%	-9.79%	-3.38%	-11.38%	14.38%	-	-
Horiz. %	160.96%	105.48%	88.36%	97.95%	101.37%	114.38%	100.00%	-
P/EPS	11.44	9.10	8.68	12.10	19.42	43.86	24.97	-40.48%
YoY %	25.71%	4.84%	-28.26%	-37.69%	-55.72%	75.65%	-	-
Horiz. %	45.81%	36.44%	34.76%	48.46%	77.77%	175.65%	100.00%	-
EY	8.74	11.00	11.52	8.27	5.15	2.28	4.00	68.14%
YoY %	-20.55%	-4.51%	39.30%	60.58%	125.88%	-43.00%	-	-
Horiz. %	218.50%	275.00%	288.00%	206.75%	128.75%	57.00%	100.00%	-
DY	2.95	5.42	3.80	3.63	3.77	3.08	3.11	-3.45%
YoY %	-45.57%	42.63%	4.68%	-3.71%	22.40%	-0.96%	-	-
Horiz. %	94.86%	174.28%	122.19%	116.72%	121.22%	99.04%	100.00%	-
P/NAPS	1.18	0.74	0.59	0.62	0.61	0.65	0.67	45.68%
YoY %	59.46%	25.42%	-4.84%	1.64%	-6.15%	-2.99%	-	-
Horiz. %	176.12%	110.45%	88.06%	92.54%	91.04%	97.01%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	18/02/11	19/11/10	18/08/10	21/05/10	19/02/10	12/11/09	21/08/09	-
Price	3.27	2.26	1.70	1.52	1.53	1.65	1.75	-
P/RPS	2.26	1.72	1.39	1.32	1.42	1.68	1.53	29.60%
YoY %	31.40%	23.74%	5.30%	-7.04%	-15.48%	9.80%	-	-
Horiz. %	147.71%	112.42%	90.85%	86.27%	92.81%	109.80%	100.00%	-
P/EPS	11.04	10.13	9.34	11.14	18.69	44.13	26.17	-43.66%
YoY %	8.98%	8.46%	-16.16%	-40.40%	-57.65%	68.63%	-	-
Horiz. %	42.19%	38.71%	35.69%	42.57%	71.42%	168.63%	100.00%	-
EY	9.06	9.88	10.70	8.97	5.35	2.27	3.82	77.56%
YoY %	-8.30%	-7.66%	19.29%	67.66%	135.68%	-40.58%	-	-
Horiz. %	237.17%	258.64%	280.10%	234.82%	140.05%	59.42%	100.00%	-
DY	3.06	4.87	3.53	3.95	3.92	3.06	2.97	2.00%
YoY %	-37.17%	37.96%	-10.63%	0.77%	28.10%	3.03%	-	-
Horiz. %	103.03%	163.97%	118.86%	133.00%	131.99%	103.03%	100.00%	-
P/NAPS	1.14	0.82	0.64	0.57	0.59	0.65	0.70	38.29%
YoY %	39.02%	28.12%	12.28%	-3.39%	-9.23%	-7.14%	-	-
Horiz. %	162.86%	117.14%	91.43%	81.43%	84.29%	92.86%	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