[TWL] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 105.1%
YoY- 106.8%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
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 49,110 27,436 8,772 15,258 33,642 65,556 50,696 -0.52%
PBT 2,088 3,940 -210 908 -2,544 3,978 224 45.02%
Tax -238 -2,618 -420 -706 -844 -1,340 -126 11.17%
NP 1,850 1,322 -630 202 -3,388 2,638 98 63.10%
-
NP to SH 1,850 1,322 -630 202 -2,970 2,560 98 63.10%
-
Tax Rate 11.40% 66.45% - 77.75% - 33.69% 56.25% -
Total Cost 47,260 26,114 9,402 15,056 37,030 62,918 50,598 -1.12%
-
Net Worth 70,916 46,658 112,437 52,786 29,699 36,531 35,449 12.23%
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 70,916 46,658 112,437 52,786 29,699 36,531 35,449 12.23%
NOSH 308,333 194,411 43,749 74,347 38,571 42,666 44,545 38.00%
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 3.77% 4.82% -7.18% 1.32% -10.07% 4.02% 0.19% -
ROE 2.61% 2.83% -0.56% 0.38% -10.00% 7.01% 0.28% -
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 15.93 14.11 20.05 20.52 87.22 153.65 113.81 -27.92%
EPS 0.60 0.68 -1.44 0.46 -7.70 6.00 0.22 18.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.24 2.57 0.71 0.77 0.8562 0.7958 -18.67%
Adjusted Per Share Value based on latest NOSH - 46,975
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 0.86 0.48 0.15 0.27 0.59 1.14 0.88 -0.38%
EPS 0.03 0.02 -0.01 0.00 -0.05 0.04 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0124 0.0081 0.0196 0.0092 0.0052 0.0064 0.0062 12.23%
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 0.14 0.14 0.22 0.22 0.42 0.61 0.41 -
P/RPS 0.88 0.99 1.10 1.07 0.48 0.40 0.36 16.04%
P/EPS 23.33 20.59 -15.28 80.97 -5.45 10.17 186.36 -29.24%
EY 4.29 4.86 -6.55 1.23 -18.33 9.84 0.54 41.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.58 0.09 0.31 0.55 0.71 0.52 2.69%
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 29/08/12 24/08/11 30/08/10 28/08/09 28/08/08 30/08/07 29/08/06 -
Price 0.13 0.13 0.12 0.21 0.37 0.68 0.44 -
P/RPS 0.82 0.92 0.60 1.02 0.42 0.44 0.39 13.17%
P/EPS 21.67 19.12 -8.33 77.29 -4.81 11.33 200.00 -30.93%
EY 4.62 5.23 -12.00 1.29 -20.81 8.82 0.50 44.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.54 0.05 0.30 0.48 0.79 0.55 0.59%

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