[TWSPLNT] YoY Quarter Result on 30-Sep-2011 [#3]

Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 9.68%
YoY- 96.44%
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 812,769 333,544 238,843 183,483 263,452 194,554 100,532 41.62%
PBT 107,991 144,052 77,728 36,416 71,372 67,975 14,026 40.47%
Tax -24,101 -32,359 -18,534 -9,397 -23,791 -17,736 -5,169 29.22%
NP 83,890 111,693 59,194 27,019 47,581 50,239 8,857 45.40%
-
NP to SH 70,025 98,800 50,295 24,411 41,780 44,641 9,080 40.51%
-
Tax Rate 22.32% 22.46% 23.84% 25.80% 33.33% 26.09% 36.85% -
Total Cost 728,879 221,851 179,649 156,464 215,871 144,315 91,675 41.23%
-
Net Worth 2,266,406 2,066,682 1,732,376 1,592,817 1,340,397 1,165,637 1,203,627 11.11%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 31,457 31,464 31,473 - - - - -
Div Payout % 44.92% 31.85% 62.58% - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 2,266,406 2,066,682 1,732,376 1,592,817 1,340,397 1,165,637 1,203,627 11.11%
NOSH 629,155 629,299 629,474 629,149 528,860 528,921 527,906 2.96%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 10.32% 33.49% 24.78% 14.73% 18.06% 25.82% 8.81% -
ROE 3.09% 4.78% 2.90% 1.53% 3.12% 3.83% 0.75% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 129.18 53.00 37.94 29.16 49.82 36.78 19.04 37.55%
EPS 11.13 15.70 7.99 3.88 7.90 8.44 1.72 36.47%
DPS 5.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 3.6023 3.2841 2.7521 2.5317 2.5345 2.2038 2.28 7.91%
Adjusted Per Share Value based on latest NOSH - 629,299
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 129.45 53.12 38.04 29.22 41.96 30.99 16.01 41.62%
EPS 11.15 15.74 8.01 3.89 6.65 7.11 1.45 40.44%
DPS 5.01 5.01 5.01 0.00 0.00 0.00 0.00 -
NAPS 3.6097 3.2916 2.7592 2.5369 2.1349 1.8565 1.917 11.11%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 4.33 3.09 2.03 1.64 1.86 2.74 1.77 -
P/RPS 3.35 5.83 5.35 5.62 3.73 7.45 9.29 -15.62%
P/EPS 38.90 19.68 25.41 42.27 23.54 32.46 102.91 -14.95%
EY 2.57 5.08 3.94 2.37 4.25 3.08 0.97 17.61%
DY 1.15 1.62 2.46 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.94 0.74 0.65 0.73 1.24 0.78 7.43%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 17/11/11 19/11/10 12/11/09 20/11/08 23/11/07 20/11/06 -
Price 4.07 3.60 2.26 1.65 1.47 3.40 1.87 -
P/RPS 3.15 6.79 5.96 5.66 2.95 9.24 9.82 -17.24%
P/EPS 36.57 22.93 28.29 42.53 18.61 40.28 108.72 -16.59%
EY 2.73 4.36 3.54 2.35 5.37 2.48 0.92 19.85%
DY 1.23 1.39 2.21 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.10 0.82 0.65 0.58 1.54 0.82 5.48%

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