[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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 5 July 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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

1000

HLIND

HONG LEONG INDUSTRIES BHD

961

GENTING

GENTING BHD

370

JCY

JCY INTERNATIONAL BERHAD

350

YTLPOWR

YTL POWER INTERNATIONAL BHD

348

ARMADA

BUMI ARMADA BERHAD

343

SALCON

SALCON BHD

279

MAYBANK

MALAYAN BANKING BHD

245

SAPNRG

SAPURA ENERGY BERHAD

240

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

AHB-WC

0.075

0.00

71,157,900

HUBLINE

0.07

+0.01

65,271,000

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

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