[TWS] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Annualized Quarter Result
Revenue	1,462,764	1,151,154	1,067,961	998,360	875,520	969,583	946,677	33.68%
YoY %	27.07%	7.79%	6.97%	14.03%	-9.70%	2.42%	-	-
Horiz. %	154.52%	121.60%	112.81%	105.46%	92.48%	102.42%	100.00%	-
PBT	55,056	65,438	69,944	34,224	22,596	53,384	63,250	-8.84%
YoY %	-15.87%	-6.44%	104.37%	51.46%	-57.67%	-15.60%	-	-
Horiz. %	87.05%	103.46%	110.58%	54.11%	35.72%	84.40%	100.00%	-
Tax	-21,612	-15,828	-23,377	-16,632	-12,700	-23,046	-25,920	-11.42%
YoY %	-36.54%	32.29%	-40.55%	-30.96%	44.89%	11.09%	-	-
Horiz. %	83.38%	61.06%	90.19%	64.17%	49.00%	88.91%	100.00%	-
NP	33,444	49,610	46,566	17,592	9,896	30,338	37,330	-7.07%
YoY %	-32.59%	6.54%	164.70%	77.77%	-67.38%	-18.73%	-	-
Horiz. %	89.59%	132.90%	124.74%	47.13%	26.51%	81.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	33,308	46,641	47,576	26,288	21,424	33,015	40,714	-12.53%
YoY %	-28.59%	-1.97%	80.98%	22.70%	-35.11%	-18.91%	-	-
Horiz. %	81.81%	114.56%	116.85%	64.57%	52.62%	81.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	39.25%	24.19%	33.42%	48.60%	56.20%	43.17%	40.98%	-
YoY %	62.26%	-27.62%	-31.23%	-13.52%	30.18%	5.34%	-	-
Horiz. %	95.78%	59.03%	81.55%	118.59%	137.14%	105.34%	100.00%	-
Total Cost	1,429,320	1,101,544	1,021,394	980,768	865,624	939,245	909,346	35.22%
YoY %	29.76%	7.85%	4.14%	13.30%	-7.84%	3.29%	-	-
Horiz. %	157.18%	121.14%	112.32%	107.85%	95.19%	103.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,167,558	1,159,428	1,192,501	1,190,496	1,476,598	1,030,619	963,514	13.67%
YoY %	0.70%	-2.77%	0.17%	-19.38%	43.27%	6.96%	-	-
Horiz. %	121.18%	120.33%	123.77%	123.56%	153.25%	106.96%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Dividend
Div	-	59,305	31,611	47,472	-	53,378	31,623	-
YoY %	-	87.61%	-33.41%	0.00%	-	68.79%	-	-
Horiz. %	-	187.54%	99.96%	150.12%	-	168.79%	100.00%	-
Div Payout %	-	127.15%	66.45%	180.59%	-	161.68%	77.67%	-
YoY %	-	91.35%	-63.20%	0.00%	-	108.16%	-	-
Horiz. %	-	163.71%	85.55%	232.51%	-	208.16%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Equity
Net Worth	1,167,558	1,159,428	1,192,501	1,190,496	1,476,598	1,030,619	963,514	13.67%
YoY %	0.70%	-2.77%	0.17%	-19.38%	43.27%	6.96%	-	-
Horiz. %	121.18%	120.33%	123.77%	123.56%	153.25%	106.96%	100.00%	-
NOSH	296,334	296,529	296,362	296,704	295,911	296,547	296,466	-0.02%
YoY %	-0.07%	0.06%	-0.12%	0.27%	-0.21%	0.03%	-	-
Horiz. %	99.96%	100.02%	99.96%	100.08%	99.81%	100.03%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Ratio Analysis
NP Margin	2.29%	4.31%	4.36%	1.76%	1.13%	3.13%	3.94%	-
YoY %	-46.87%	-1.15%	147.73%	55.75%	-63.90%	-20.56%	-	-
Horiz. %	58.12%	109.39%	110.66%	44.67%	28.68%	79.44%	100.00%	-
ROE	2.85%	4.02%	3.99%	2.21%	1.45%	3.20%	4.23%	-
YoY %	-29.10%	0.75%	80.54%	52.41%	-54.69%	-24.35%	-	-
Horiz. %	67.38%	95.04%	94.33%	52.25%	34.28%	75.65%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Per Share
RPS	493.62	388.21	360.36	336.48	295.87	326.96	319.32	33.72%
YoY %	27.15%	7.73%	7.10%	13.73%	-9.51%	2.39%	-	-
Horiz. %	154.58%	121.57%	112.85%	105.37%	92.66%	102.39%	100.00%	-
EPS	11.24	15.73	16.05	8.86	7.24	11.14	13.73	-12.49%
YoY %	-28.54%	-1.99%	81.15%	22.38%	-35.01%	-18.86%	-	-
Horiz. %	81.86%	114.57%	116.90%	64.53%	52.73%	81.14%	100.00%	-
DPS	0.00	20.00	10.67	16.00	0.00	18.00	10.67	-
YoY %	0.00%	87.44%	-33.31%	0.00%	0.00%	68.70%	-	-
Horiz. %	0.00%	187.44%	100.00%	149.95%	0.00%	168.70%	100.00%	-
NAPS	3.94	3.91	4.0238	4.0124	4.99	3.4754	3.25	13.70%
YoY %	0.77%	-2.83%	0.28%	-19.59%	43.58%	6.94%	-	-
Horiz. %	121.23%	120.31%	123.81%	123.46%	153.54%	106.94%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 296,121
RPS	493.41	388.30	360.24	336.76	295.33	327.06	319.33	33.68%
YoY %	27.07%	7.79%	6.97%	14.03%	-9.70%	2.42%	-	-
Horiz. %	154.51%	121.60%	112.81%	105.46%	92.48%	102.42%	100.00%	-
EPS	11.24	15.73	16.05	8.87	7.23	11.14	13.73	-12.49%
YoY %	-28.54%	-1.99%	80.95%	22.68%	-35.10%	-18.86%	-	-
Horiz. %	81.86%	114.57%	116.90%	64.60%	52.66%	81.14%	100.00%	-
DPS	0.00	20.00	10.66	16.01	0.00	18.01	10.67	-
YoY %	0.00%	87.62%	-33.42%	0.00%	0.00%	68.79%	-	-
Horiz. %	0.00%	187.44%	99.91%	150.05%	0.00%	168.79%	100.00%	-
NAPS	3.9384	3.9109	4.0225	4.0157	4.9808	3.4764	3.2501	13.67%
YoY %	0.70%	-2.77%	0.17%	-19.38%	43.27%	6.96%	-	-
Horiz. %	121.18%	120.33%	123.77%	123.56%	153.25%	106.96%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	-
Price	2.90	2.72	3.00	2.39	2.42	2.50	2.56	-
P/RPS	0.59	0.70	0.83	0.71	0.82	0.76	0.80	-18.38%
YoY %	-15.71%	-15.66%	16.90%	-13.41%	7.89%	-5.00%	-	-
Horiz. %	73.75%	87.50%	103.75%	88.75%	102.50%	95.00%	100.00%	-
P/EPS	25.80	17.29	18.69	26.98	33.43	22.46	18.64	24.22%
YoY %	49.22%	-7.49%	-30.73%	-19.29%	48.84%	20.49%	-	-
Horiz. %	138.41%	92.76%	100.27%	144.74%	179.35%	120.49%	100.00%	-
EY	3.88	5.78	5.35	3.71	2.99	4.45	5.36	-19.39%
YoY %	-32.87%	8.04%	44.20%	24.08%	-32.81%	-16.98%	-	-
Horiz. %	72.39%	107.84%	99.81%	69.22%	55.78%	83.02%	100.00%	-
DY	0.00	7.35	3.56	6.69	0.00	7.20	4.17	-
YoY %	0.00%	106.46%	-46.79%	0.00%	0.00%	72.66%	-	-
Horiz. %	0.00%	176.26%	85.37%	160.43%	0.00%	172.66%	100.00%	-
P/NAPS	0.74	0.70	0.75	0.60	0.48	0.72	0.79	-4.26%
YoY %	5.71%	-6.67%	25.00%	25.00%	-33.33%	-8.86%	-	-
Horiz. %	93.67%	88.61%	94.94%	75.95%	60.76%	91.14%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	28/05/07	27/02/07	22/11/06	24/08/06	25/05/06	28/02/06	24/11/05	-
Price	2.87	3.24	2.69	2.61	2.44	2.51	2.50	-
P/RPS	0.58	0.83	0.75	0.78	0.82	0.77	0.78	-17.93%
YoY %	-30.12%	10.67%	-3.85%	-4.88%	6.49%	-1.28%	-	-
Horiz. %	74.36%	106.41%	96.15%	100.00%	105.13%	98.72%	100.00%	-
P/EPS	25.53	20.60	16.76	29.46	33.70	22.55	18.20	25.33%
YoY %	23.93%	22.91%	-43.11%	-12.58%	49.45%	23.90%	-	-
Horiz. %	140.27%	113.19%	92.09%	161.87%	185.16%	123.90%	100.00%	-
EY	3.92	4.85	5.97	3.39	2.97	4.44	5.49	-20.12%
YoY %	-19.18%	-18.76%	76.11%	14.14%	-33.11%	-19.13%	-	-
Horiz. %	71.40%	88.34%	108.74%	61.75%	54.10%	80.87%	100.00%	-
DY	0.00	6.17	3.97	6.13	0.00	7.17	4.27	-
YoY %	0.00%	55.42%	-35.24%	0.00%	0.00%	67.92%	-	-
Horiz. %	0.00%	144.50%	92.97%	143.56%	0.00%	167.92%	100.00%	-
P/NAPS	0.73	0.83	0.67	0.65	0.49	0.72	0.77	-3.49%
YoY %	-12.05%	23.88%	3.08%	32.65%	-31.94%	-6.49%	-	-
Horiz. %	94.81%	107.79%	87.01%	84.42%	63.64%	93.51%	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