[TWSPLNT] YoY Quarter Result on 30-Jun-2011 [#2]

Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 85.25%
YoY- 223.6%
View:
Show?
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 780,954 335,792 193,447 149,305 199,013 141,537 102,636 40.20%
PBT 82,698 138,310 44,489 -266 66,550 14,601 -3,819 -
Tax -19,624 -37,960 -14,726 -1,441 -17,532 -5,032 -2 362.04%
NP 63,074 100,350 29,763 -1,707 49,018 9,569 -3,821 -
-
NP to SH 58,292 90,083 27,838 -856 43,333 8,527 -1,550 -
-
Tax Rate 23.73% 27.45% 33.10% - 26.34% 34.46% - -
Total Cost 717,880 235,442 163,684 151,012 149,995 131,968 106,457 37.41%
-
Net Worth 2,182,334 1,948,736 1,673,429 1,520,928 1,299,037 1,122,121 1,207,931 10.35%
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 2,182,334 1,948,736 1,673,429 1,520,928 1,299,037 1,122,121 1,207,931 10.35%
NOSH 628,824 629,071 629,818 611,428 529,096 529,627 534,482 2.74%
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 8.08% 29.88% 15.39% -1.14% 24.63% 6.76% -3.72% -
ROE 2.67% 4.62% 1.66% -0.06% 3.34% 0.76% -0.13% -
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 124.19 53.38 30.71 24.42 37.61 26.72 19.20 36.46%
EPS 9.27 14.32 4.42 -0.14 8.19 1.61 -0.29 -
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 - 629,071
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 124.38 53.48 30.81 23.78 31.70 22.54 16.35 40.19%
EPS 9.28 14.35 4.43 -0.14 6.90 1.36 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4758 3.1038 2.6653 2.4224 2.069 1.7872 1.9239 10.35%
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 3.86 7.10 5.14 6.84 10.58 11.53 8.18 -11.75%
P/EPS 51.78 26.47 35.75 -1,192.86 48.60 191.30 -541.38 -
EY 1.93 3.78 2.80 -0.08 2.06 0.52 -0.18 -
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 3.62 6.54 5.53 7.17 6.51 9.62 9.79 -15.26%
P/EPS 48.44 24.37 38.46 -1,250.00 29.91 159.63 -648.28 -
EY 2.06 4.10 2.60 -0.08 3.34 0.63 -0.15 -
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