[TWSPLNT] QoQ TTM Result on 31-Mar-2011 [#1]

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
TTM Result
Revenue	1,703,854	1,192,716	1,098,015	955,670	909,126	827,304	771,944	69.27%
YoY %	42.85%	8.62%	14.89%	5.12%	9.89%	7.17%	-	-
Horiz. %	220.72%	154.51%	142.24%	123.80%	117.77%	107.17%	100.00%	-
PBT	476,824	478,378	412,054	318,233	282,408	216,013	174,701	94.94%
YoY %	-0.32%	16.10%	29.48%	12.69%	30.74%	23.65%	-	-
Horiz. %	272.94%	273.83%	235.86%	182.16%	161.65%	123.65%	100.00%	-
Tax	-112,100	-116,520	-102,695	-79,461	-70,452	-58,914	-49,777	71.55%
YoY %	3.79%	-13.46%	-29.24%	-12.79%	-19.58%	-18.36%	-	-
Horiz. %	225.20%	234.08%	206.31%	159.63%	141.54%	118.36%	100.00%	-
NP	364,724	361,858	309,359	238,772	211,956	157,099	124,924	103.87%
YoY %	0.79%	16.97%	29.56%	12.65%	34.92%	25.76%	-	-
Horiz. %	291.96%	289.66%	247.64%	191.13%	169.67%	125.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	333,891	320,839	272,334	210,089	186,404	140,498	114,614	103.57%
YoY %	4.07%	17.81%	29.63%	12.71%	32.67%	22.58%	-	-
Horiz. %	291.32%	279.93%	237.61%	183.30%	162.64%	122.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.51%	24.36%	24.92%	24.97%	24.95%	27.27%	28.49%	-
YoY %	-3.49%	-2.25%	-0.20%	0.08%	-8.51%	-4.28%	-	-
Horiz. %	82.52%	85.50%	87.47%	87.64%	87.57%	95.72%	100.00%	-
Total Cost	1,339,130	830,858	788,656	716,898	697,170	670,205	647,020	62.19%
YoY %	61.17%	5.35%	10.01%	2.83%	4.02%	3.58%	-	-
Horiz. %	206.97%	128.41%	121.89%	110.80%	107.75%	103.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,155,972	2,066,682	1,948,736	1,865,918	1,807,180	1,732,376	1,673,429	18.34%
YoY %	4.32%	6.05%	4.44%	3.25%	4.32%	3.52%	-	-
Horiz. %	128.84%	123.50%	116.45%	111.50%	107.99%	103.52%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	94,376	62,923	62,932	62,932	62,932	69,250	37,777	83.80%
YoY %	49.99%	-0.01%	0.00%	0.00%	-9.12%	83.31%	-	-
Horiz. %	249.82%	166.56%	166.59%	166.59%	166.59%	183.31%	100.00%	-
Div Payout %	28.27%	19.61%	23.11%	29.96%	33.76%	49.29%	32.96%	-
YoY %	44.16%	-15.14%	-22.86%	-11.26%	-31.51%	49.54%	-	-
Horiz. %	85.77%	59.50%	70.12%	90.90%	102.43%	149.54%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	2,155,972	2,066,682	1,948,736	1,865,918	1,807,180	1,732,376	1,673,429	18.34%
YoY %	4.32%	6.05%	4.44%	3.25%	4.32%	3.52%	-	-
Horiz. %	128.84%	123.50%	116.45%	111.50%	107.99%	103.52%	100.00%	-
NOSH	629,113	629,299	629,071	629,081	629,175	629,474	629,818	-0.07%
YoY %	-0.03%	0.04%	-0.00%	-0.01%	-0.05%	-0.05%	-	-
Horiz. %	99.89%	99.92%	99.88%	99.88%	99.90%	99.95%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	21.41%	30.34%	28.17%	24.98%	23.31%	18.99%	16.18%	-
YoY %	-29.43%	7.70%	12.77%	7.16%	22.75%	17.37%	-	-
Horiz. %	132.32%	187.52%	174.10%	154.39%	144.07%	117.37%	100.00%	-
ROE	15.49%	15.52%	13.97%	11.26%	10.31%	8.11%	6.85%	-
YoY %	-0.19%	11.10%	24.07%	9.21%	27.13%	18.39%	-	-
Horiz. %	226.13%	226.57%	203.94%	164.38%	150.51%	118.39%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	270.83	189.53	174.55	151.92	144.49	131.43	122.57	69.40%
YoY %	42.90%	8.58%	14.90%	5.14%	9.94%	7.23%	-	-
Horiz. %	220.96%	154.63%	142.41%	123.95%	117.88%	107.23%	100.00%	-
EPS	53.07	50.98	43.29	33.40	29.63	22.32	18.20	103.70%
YoY %	4.10%	17.76%	29.61%	12.72%	32.75%	22.64%	-	-
Horiz. %	291.59%	280.11%	237.86%	183.52%	162.80%	122.64%	100.00%	-
DPS	15.00	10.00	10.00	10.00	10.00	11.00	6.00	83.89%
YoY %	50.00%	0.00%	0.00%	0.00%	-9.09%	83.33%	-	-
Horiz. %	250.00%	166.67%	166.67%	166.67%	166.67%	183.33%	100.00%	-
NAPS	3.427	3.2841	3.0978	2.9661	2.8723	2.7521	2.657	18.43%
YoY %	4.35%	6.01%	4.44%	3.27%	4.37%	3.58%	-	-
Horiz. %	128.98%	123.60%	116.59%	111.63%	108.10%	103.58%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 629,081
RPS	271.38	189.97	174.88	152.21	144.80	131.77	122.95	69.28%
YoY %	42.85%	8.63%	14.89%	5.12%	9.89%	7.17%	-	-
Horiz. %	220.72%	154.51%	142.24%	123.80%	117.77%	107.17%	100.00%	-
EPS	53.18	51.10	43.38	33.46	29.69	22.38	18.25	103.61%
YoY %	4.07%	17.80%	29.65%	12.70%	32.66%	22.63%	-	-
Horiz. %	291.40%	280.00%	237.70%	183.34%	162.68%	122.63%	100.00%	-
DPS	15.03	10.02	10.02	10.02	10.02	11.03	6.02	83.73%
YoY %	50.00%	0.00%	0.00%	0.00%	-9.16%	83.22%	-	-
Horiz. %	249.67%	166.45%	166.45%	166.45%	166.45%	183.22%	100.00%	-
NAPS	3.4339	3.2916	3.1038	2.9719	2.8783	2.7592	2.6653	18.34%
YoY %	4.32%	6.05%	4.44%	3.25%	4.32%	3.52%	-	-
Horiz. %	128.84%	123.50%	116.45%	111.50%	107.99%	103.52%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	-
Price	4.34	3.09	3.79	3.16	3.39	2.03	1.58	-
P/RPS	1.60	1.63	2.17	2.08	2.35	1.54	1.29	15.39%
YoY %	-1.84%	-24.88%	4.33%	-11.49%	52.60%	19.38%	-	-
Horiz. %	124.03%	126.36%	168.22%	161.24%	182.17%	119.38%	100.00%	-
P/EPS	8.18	6.06	8.75	9.46	11.44	9.10	8.68	-3.86%
YoY %	34.98%	-30.74%	-7.51%	-17.31%	25.71%	4.84%	-	-
Horiz. %	94.24%	69.82%	100.81%	108.99%	131.80%	104.84%	100.00%	-
EY	12.23	16.50	11.42	10.57	8.74	11.00	11.52	4.05%
YoY %	-25.88%	44.48%	8.04%	20.94%	-20.55%	-4.51%	-	-
Horiz. %	106.16%	143.23%	99.13%	91.75%	75.87%	95.49%	100.00%	-
DY	3.46	3.24	2.64	3.16	2.95	5.42	3.80	-6.04%
YoY %	6.79%	22.73%	-16.46%	7.12%	-45.57%	42.63%	-	-
Horiz. %	91.05%	85.26%	69.47%	83.16%	77.63%	142.63%	100.00%	-
P/NAPS	1.27	0.94	1.22	1.07	1.18	0.74	0.59	66.47%
YoY %	35.11%	-22.95%	14.02%	-9.32%	59.46%	25.42%	-	-
Horiz. %	215.25%	159.32%	206.78%	181.36%	200.00%	125.42%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	21/02/12	17/11/11	18/08/11	19/05/11	18/02/11	19/11/10	18/08/10	-
Price	4.74	3.60	3.49	3.82	3.27	2.26	1.70	-
P/RPS	1.75	1.90	2.00	2.51	2.26	1.72	1.39	16.54%
YoY %	-7.89%	-5.00%	-20.32%	11.06%	31.40%	23.74%	-	-
Horiz. %	125.90%	136.69%	143.88%	180.58%	162.59%	123.74%	100.00%	-
P/EPS	8.93	7.06	8.06	11.44	11.04	10.13	9.34	-2.94%
YoY %	26.49%	-12.41%	-29.55%	3.62%	8.98%	8.46%	-	-
Horiz. %	95.61%	75.59%	86.30%	122.48%	118.20%	108.46%	100.00%	-
EY	11.20	14.16	12.40	8.74	9.06	9.88	10.70	3.08%
YoY %	-20.90%	14.19%	41.88%	-3.53%	-8.30%	-7.66%	-	-
Horiz. %	104.67%	132.34%	115.89%	81.68%	84.67%	92.34%	100.00%	-
DY	3.16	2.78	2.87	2.62	3.06	4.87	3.53	-7.09%
YoY %	13.67%	-3.14%	9.54%	-14.38%	-37.17%	37.96%	-	-
Horiz. %	89.52%	78.75%	81.30%	74.22%	86.69%	137.96%	100.00%	-
P/NAPS	1.38	1.10	1.13	1.29	1.14	0.82	0.64	66.67%
YoY %	25.45%	-2.65%	-12.40%	13.16%	39.02%	28.12%	-	-
Horiz. %	215.62%	171.88%	176.56%	201.56%	178.12%	128.12%	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