[TWS] YoY TTM Result on 31-Mar-2009 [#1]

Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -18.3%
YoY- -25.87%
Quarter Report
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 7,406,895 5,712,996 3,014,372 1,687,102 1,760,174 1,298,450 968,251 40.32%
PBT 787,742 854,007 476,976 225,804 321,642 74,686 46,572 60.14%
Tax -206,807 -201,763 -102,627 -57,023 -68,134 -18,225 -20,198 47.30%
NP 580,935 652,244 374,349 168,781 253,508 56,461 26,374 67.34%
-
NP to SH 416,183 493,801 309,836 131,313 177,137 50,386 31,171 53.96%
-
Tax Rate 26.25% 23.63% 21.52% 25.25% 21.18% 24.40% 43.37% -
Total Cost 6,825,960 5,060,752 2,640,023 1,518,321 1,506,666 1,241,989 941,877 39.06%
-
Net Worth 2,392,156 2,016,852 1,527,561 1,498,520 1,185,423 1,167,558 1,476,598 8.36%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 118,585 72,597 292 29,639 68,173 59,244 53,481 14.17%
Div Payout % 28.49% 14.70% 0.09% 22.57% 38.49% 117.58% 171.57% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 2,392,156 2,016,852 1,527,561 1,498,520 1,185,423 1,167,558 1,476,598 8.36%
NOSH 296,425 289,777 292,636 321,570 296,355 296,334 295,911 0.02%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 7.84% 11.42% 12.42% 10.00% 14.40% 4.35% 2.72% -
ROE 17.40% 24.48% 20.28% 8.76% 14.94% 4.32% 2.11% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 2,498.73 1,971.51 1,030.07 524.64 593.94 438.17 327.21 40.28%
EPS 140.40 170.41 105.88 40.83 59.77 17.00 10.53 53.92%
DPS 40.00 25.00 0.10 9.22 23.00 20.00 18.00 14.22%
NAPS 8.07 6.96 5.22 4.66 4.00 3.94 4.99 8.33%
Adjusted Per Share Value based on latest NOSH - 321,570
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 2,498.46 1,927.08 1,016.79 569.09 593.73 437.99 326.61 40.32%
EPS 140.38 166.57 104.51 44.29 59.75 17.00 10.51 53.97%
DPS 40.00 24.49 0.10 10.00 23.00 19.98 18.04 14.17%
NAPS 8.0691 6.8032 5.1527 5.0547 3.9986 3.9384 4.9808 8.36%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 9.59 8.05 3.18 2.60 4.60 2.90 2.42 -
P/RPS 0.38 0.41 0.31 0.50 0.77 0.66 0.74 -10.50%
P/EPS 6.83 4.72 3.00 6.37 7.70 17.06 22.97 -18.28%
EY 14.64 21.17 33.29 15.71 12.99 5.86 4.35 22.39%
DY 4.17 3.11 0.03 3.54 5.00 6.90 7.44 -9.19%
P/NAPS 1.19 1.16 0.61 0.56 1.15 0.74 0.48 16.32%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/05/12 30/05/11 31/05/10 27/05/09 28/05/08 28/05/07 25/05/06 -
Price 8.48 10.20 2.85 3.06 5.20 2.87 2.44 -
P/RPS 0.34 0.52 0.28 0.58 0.88 0.65 0.75 -12.34%
P/EPS 6.04 5.99 2.69 7.49 8.70 16.88 23.16 -20.05%
EY 16.56 16.71 37.15 13.34 11.49 5.92 4.32 25.07%
DY 4.72 2.45 0.04 3.01 4.42 6.97 7.38 -7.17%
P/NAPS 1.05 1.47 0.55 0.66 1.30 0.73 0.49 13.53%

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