[TWSPLNT] YoY TTM Result on 31-Mar-2012 [#1]

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
TTM Result
Revenue	2,082,374	955,670	727,802	748,586	751,769	425,697	30,942	101.55%
YoY %	117.90%	31.31%	-2.78%	-0.42%	76.60%	1,275.79%	-	-
Horiz. %	6,729.93%	3,088.59%	2,352.15%	2,419.32%	2,429.61%	1,375.79%	100.00%	-
PBT	411,664	318,233	129,946	119,934	227,036	20,775	-6,350	-
YoY %	29.36%	144.90%	8.35%	-47.17%	992.83%	427.17%	-	-
Horiz. %	-6,482.90%	-5,011.54%	-2,046.39%	-1,888.72%	-3,575.37%	-327.17%	100.00%	-
Tax	-100,319	-79,461	-36,492	-29,009	-44,292	-1,668	882	-
YoY %	-26.25%	-117.75%	-25.80%	34.51%	-2,555.40%	-289.12%	-	-
Horiz. %	-11,374.04%	-9,009.18%	-4,137.41%	-3,289.00%	-5,021.77%	-189.12%	100.00%	-
NP	311,345	238,772	93,454	90,925	182,744	19,107	-5,468	-
YoY %	30.39%	155.50%	2.78%	-50.24%	856.42%	449.43%	-	-
Horiz. %	-5,693.95%	-4,366.72%	-1,709.11%	-1,662.86%	-3,342.06%	-349.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	289,600	210,089	85,920	85,081	165,727	22,411	-4,135	-
YoY %	37.85%	144.52%	0.99%	-48.66%	639.49%	641.98%	-	-
Horiz. %	-7,003.63%	-5,080.75%	-2,077.87%	-2,057.58%	-4,007.91%	-541.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.37%	24.97%	28.08%	24.19%	19.51%	8.03%	-	-
YoY %	-2.40%	-11.08%	16.08%	23.99%	142.96%	0.00%	-	-
Horiz. %	303.49%	310.96%	349.69%	301.25%	242.96%	100.00%	-	-
Total Cost	1,771,029	716,898	634,348	657,661	569,025	406,590	36,410	90.94%
YoY %	147.04%	13.01%	-3.54%	15.58%	39.95%	1,016.70%	-	-
Horiz. %	4,864.13%	1,968.96%	1,742.24%	1,806.26%	1,562.83%	1,116.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,156,431	1,865,918	1,668,913	1,593,190	1,058,045	1,078,437	1,198,089	10.28%
YoY %	15.57%	11.80%	4.75%	50.58%	-1.89%	-9.99%	-	-
Horiz. %	179.99%	155.74%	139.30%	132.98%	88.31%	90.01%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	94,376	62,932	37,777	31,739	31,759	15,901	-	-
YoY %	49.97%	66.59%	19.02%	-0.06%	99.73%	0.00%	-	-
Horiz. %	593.52%	395.77%	237.58%	199.60%	199.73%	100.00%	-	-
Div Payout %	32.59%	29.96%	43.97%	37.31%	19.16%	70.95%	-	-
YoY %	8.78%	-31.86%	17.85%	94.73%	-73.00%	0.00%	-	-
Horiz. %	45.93%	42.23%	61.97%	52.59%	27.00%	100.00%	-	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	2,156,431	1,865,918	1,668,913	1,593,190	1,058,045	1,078,437	1,198,089	10.28%
YoY %	15.57%	11.80%	4.75%	50.58%	-1.89%	-9.99%	-	-
Horiz. %	179.99%	155.74%	139.30%	132.98%	88.31%	90.01%	100.00%	-
NOSH	628,550	629,081	629,873	628,800	529,022	507,500	530,128	2.87%
YoY %	-0.08%	-0.13%	0.17%	18.86%	4.24%	-4.27%	-	-
Horiz. %	118.57%	118.67%	118.82%	118.61%	99.79%	95.73%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	14.95%	24.98%	12.84%	12.15%	24.31%	4.49%	-17.67%	-
YoY %	-40.15%	94.55%	5.68%	-50.02%	441.43%	125.41%	-	-
Horiz. %	-84.61%	-141.37%	-72.67%	-68.76%	-137.58%	-25.41%	100.00%	-
ROE	13.43%	11.26%	5.15%	5.34%	15.66%	2.08%	-0.35%	-
YoY %	19.27%	118.64%	-3.56%	-65.90%	652.88%	694.29%	-	-
Horiz. %	-3,837.14%	-3,217.14%	-1,471.43%	-1,525.71%	-4,474.29%	-594.29%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	331.30	151.92	115.55	119.05	142.11	83.88	5.84	95.90%
YoY %	118.08%	31.48%	-2.94%	-16.23%	69.42%	1,336.30%	-	-
Horiz. %	5,672.95%	2,601.37%	1,978.60%	2,038.53%	2,433.39%	1,436.30%	100.00%	-
EPS	46.07	33.40	13.64	13.53	31.33	4.42	-0.78	-
YoY %	37.93%	144.87%	0.81%	-56.81%	608.82%	666.67%	-	-
Horiz. %	-5,906.41%	-4,282.05%	-1,748.72%	-1,734.62%	-4,016.67%	-566.67%	100.00%	-
DPS	15.00	10.00	6.00	5.05	6.00	3.13	0.00	-
YoY %	50.00%	66.67%	18.81%	-15.83%	91.69%	0.00%	-	-
Horiz. %	479.23%	319.49%	191.69%	161.34%	191.69%	100.00%	-	-
NAPS	3.4308	2.9661	2.6496	2.5337	2.00	2.125	2.26	7.19%
YoY %	15.67%	11.95%	4.57%	26.69%	-5.88%	-5.97%	-	-
Horiz. %	151.81%	131.24%	117.24%	112.11%	88.50%	94.03%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 628,550
RPS	331.66	152.21	115.92	119.23	119.74	67.80	4.93	101.54%
YoY %	117.90%	31.31%	-2.78%	-0.43%	76.61%	1,275.25%	-	-
Horiz. %	6,727.38%	3,087.42%	2,351.32%	2,418.46%	2,428.80%	1,375.25%	100.00%	-
EPS	46.13	33.46	13.68	13.55	26.40	3.57	-0.66	-
YoY %	37.87%	144.59%	0.96%	-48.67%	639.50%	640.91%	-	-
Horiz. %	-6,989.39%	-5,069.70%	-2,072.73%	-2,053.03%	-4,000.00%	-540.91%	100.00%	-
DPS	15.03	10.02	6.02	5.06	5.06	2.53	0.00	-
YoY %	50.00%	66.45%	18.97%	0.00%	100.00%	0.00%	-	-
Horiz. %	594.07%	396.05%	237.94%	200.00%	200.00%	100.00%	-	-
NAPS	3.4346	2.9719	2.6581	2.5375	1.6852	1.7176	1.9082	10.28%
YoY %	15.57%	11.81%	4.75%	50.58%	-1.89%	-9.99%	-	-
Horiz. %	179.99%	155.74%	139.30%	132.98%	88.31%	90.01%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	4.81	3.16	1.65	1.42	3.24	2.00	1.44	-
P/RPS	1.45	2.08	1.43	1.19	2.28	2.38	24.67	-37.61%
YoY %	-30.29%	45.45%	20.17%	-47.81%	-4.20%	-90.35%	-	-
Horiz. %	5.88%	8.43%	5.80%	4.82%	9.24%	9.65%	100.00%	-
P/EPS	10.44	9.46	12.10	10.49	10.34	45.29	-184.62	-
YoY %	10.36%	-21.82%	15.35%	1.45%	-77.17%	124.53%	-	-
Horiz. %	-5.65%	-5.12%	-6.55%	-5.68%	-5.60%	-24.53%	100.00%	-
EY	9.58	10.57	8.27	9.53	9.67	2.21	-0.54	-
YoY %	-9.37%	27.81%	-13.22%	-1.45%	337.56%	509.26%	-	-
Horiz. %	-1,774.07%	-1,957.41%	-1,531.48%	-1,764.81%	-1,790.74%	-409.26%	100.00%	-
DY	3.12	3.16	3.63	3.55	1.85	1.57	0.00	-
YoY %	-1.27%	-12.95%	2.25%	91.89%	17.83%	0.00%	-	-
Horiz. %	198.73%	201.27%	231.21%	226.11%	117.83%	100.00%	-	-
P/NAPS	1.40	1.07	0.62	0.56	1.62	0.94	0.64	13.92%
YoY %	30.84%	72.58%	10.71%	-65.43%	72.34%	46.87%	-	-
Horiz. %	218.75%	167.19%	96.88%	87.50%	253.12%	146.87%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	16/05/12	19/05/11	21/05/10	22/05/09	22/05/08	24/05/07	15/06/06	-
Price	5.42	3.82	1.52	2.09	4.10	2.30	1.52	-
P/RPS	1.64	2.51	1.32	1.76	2.89	2.74	26.04	-36.89%
YoY %	-34.66%	90.15%	-25.00%	-39.10%	5.47%	-89.48%	-	-
Horiz. %	6.30%	9.64%	5.07%	6.76%	11.10%	10.52%	100.00%	-
P/EPS	11.76	11.44	11.14	15.45	13.09	52.08	-194.87	-
YoY %	2.80%	2.69%	-27.90%	18.03%	-74.87%	126.73%	-	-
Horiz. %	-6.03%	-5.87%	-5.72%	-7.93%	-6.72%	-26.73%	100.00%	-
EY	8.50	8.74	8.97	6.47	7.64	1.92	-0.51	-
YoY %	-2.75%	-2.56%	38.64%	-15.31%	297.92%	476.47%	-	-
Horiz. %	-1,666.67%	-1,713.73%	-1,758.82%	-1,268.63%	-1,498.04%	-376.47%	100.00%	-
DY	2.77	2.62	3.95	2.42	1.46	1.36	0.00	-
YoY %	5.73%	-33.67%	63.22%	65.75%	7.35%	0.00%	-	-
Horiz. %	203.68%	192.65%	290.44%	177.94%	107.35%	100.00%	-	-
P/NAPS	1.58	1.29	0.57	0.82	2.05	1.08	0.67	15.35%
YoY %	22.48%	126.32%	-30.49%	-60.00%	89.81%	61.19%	-	-
Horiz. %	235.82%	192.54%	85.07%	122.39%	305.97%	161.19%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos