[TWSPLNT] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Announcement Date
14-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 622.03%
YoY- -54.85%
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 2,778,808 1,131,444 753,666 564,626 786,844 474,152 267,154 47.69%
PBT 186,414 427,958 168,666 -24,042 269,296 29,788 -20,340 -
Tax -58,976 -119,210 -54,724 -3,076 -73,840 -12,208 1,762 -
NP 127,438 308,748 113,942 -27,118 195,456 17,580 -18,578 -
-
NP to SH 125,258 277,422 105,562 -20,576 174,378 16,648 -11,370 -
-
Tax Rate 31.64% 27.86% 32.45% - 27.42% 40.98% - -
Total Cost 2,651,370 822,696 639,724 591,744 591,388 456,572 285,732 44.91%
-
Net Worth 2,184,461 1,948,748 1,671,503 1,560,451 1,298,946 1,123,315 1,200,756 10.47%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 2,184,461 1,948,748 1,671,503 1,560,451 1,298,946 1,123,315 1,200,756 10.47%
NOSH 629,437 629,074 629,094 627,317 529,059 530,191 531,308 2.86%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 4.59% 27.29% 15.12% -4.80% 24.84% 3.71% -6.95% -
ROE 5.73% 14.24% 6.32% -1.32% 13.42% 1.48% -0.95% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 441.48 179.86 119.80 90.01 148.73 89.43 50.28 43.58%
EPS 19.90 44.10 16.78 -3.28 32.96 3.14 -2.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4705 3.0978 2.657 2.4875 2.4552 2.1187 2.26 7.40%
Adjusted Per Share Value based on latest NOSH - 628,824
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 442.59 180.21 120.04 89.93 125.32 75.52 42.55 47.69%
EPS 19.95 44.19 16.81 -3.28 27.77 2.65 -1.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4792 3.1038 2.6622 2.4854 2.0689 1.7891 1.9125 10.47%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 4.80 3.79 1.58 1.67 3.98 3.08 1.57 -
P/RPS 1.09 2.11 1.32 1.86 2.68 3.44 3.12 -16.06%
P/EPS 24.12 8.59 9.42 -50.91 12.08 98.09 -73.36 -
EY 4.15 11.64 10.62 -1.96 8.28 1.02 -1.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.22 0.59 0.67 1.62 1.45 0.69 12.23%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 14/08/12 18/08/11 18/08/10 21/08/09 20/08/08 21/08/07 22/08/06 -
Price 4.49 3.49 1.70 1.75 2.45 2.57 1.88 -
P/RPS 1.02 1.94 1.42 1.94 1.65 2.87 3.74 -19.45%
P/EPS 22.56 7.91 10.13 -53.35 7.43 81.85 -87.85 -
EY 4.43 12.64 9.87 -1.87 13.45 1.22 -1.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.13 0.64 0.70 1.00 1.21 0.83 7.61%

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

Post a Comment