[TWS] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Annualized Quarter Result
Revenue	1,690,837	1,648,166	1,569,218	1,462,764	1,151,154	1,067,961	998,360	41.94%
YoY %	2.59%	5.03%	7.28%	27.07%	7.79%	6.97%	-	-
Horiz. %	169.36%	165.09%	157.18%	146.52%	115.30%	106.97%	100.00%	-
PBT	253,616	183,562	76,754	55,056	65,438	69,944	34,224	278.71%
YoY %	38.16%	139.16%	39.41%	-15.87%	-6.44%	104.37%	-	-
Horiz. %	741.05%	536.35%	224.27%	160.87%	191.21%	204.37%	100.00%	-
Tax	-48,947	-52,457	-10,874	-21,612	-15,828	-23,377	-16,632	104.95%
YoY %	6.69%	-382.41%	49.69%	-36.54%	32.29%	-40.55%	-	-
Horiz. %	294.29%	315.40%	65.38%	129.94%	95.17%	140.55%	100.00%	-
NP	204,669	131,105	65,880	33,444	49,610	46,566	17,592	411.15%
YoY %	56.11%	99.01%	96.99%	-32.59%	6.54%	164.70%	-	-
Horiz. %	1,163.42%	745.25%	374.49%	190.11%	282.00%	264.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	147,649	97,888	64,196	33,308	46,641	47,576	26,288	214.98%
YoY %	50.83%	52.48%	92.73%	-28.59%	-1.97%	80.98%	-	-
Horiz. %	561.66%	372.37%	244.20%	126.70%	177.42%	180.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.30%	28.58%	14.17%	39.25%	24.19%	33.42%	48.60%	-
YoY %	-32.47%	101.69%	-63.90%	62.26%	-27.62%	-31.23%	-	-
Horiz. %	39.71%	58.81%	29.16%	80.76%	49.77%	68.77%	100.00%	-
Total Cost	1,486,168	1,517,061	1,503,338	1,429,320	1,101,544	1,021,394	980,768	31.82%
YoY %	-2.04%	0.91%	5.18%	29.76%	7.85%	4.14%	-	-
Horiz. %	151.53%	154.68%	153.28%	145.73%	112.31%	104.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,262,928	1,189,007	1,167,738	1,167,558	1,159,428	1,192,501	1,190,496	4.00%
YoY %	6.22%	1.82%	0.02%	0.70%	-2.77%	0.17%	-	-
Horiz. %	106.08%	99.87%	98.09%	98.07%	97.39%	100.17%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	68,186	39,534	59,276	-	59,305	31,611	47,472	27.21%
YoY %	72.47%	-33.31%	0.00%	-	87.61%	-33.41%	-	-
Horiz. %	143.63%	83.28%	124.87%	-	124.93%	66.59%	100.00%	-
Div Payout %	46.18%	40.39%	92.34%	-	127.15%	66.45%	180.59%	-
YoY %	14.34%	-56.26%	0.00%	-	91.35%	-63.20%	-	-
Horiz. %	25.57%	22.37%	51.13%	-	70.41%	36.80%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	1,262,928	1,189,007	1,167,738	1,167,558	1,159,428	1,192,501	1,190,496	4.00%
YoY %	6.22%	1.82%	0.02%	0.70%	-2.77%	0.17%	-	-
Horiz. %	106.08%	99.87%	98.09%	98.07%	97.39%	100.17%	100.00%	-
NOSH	296,462	296,510	296,380	296,334	296,529	296,362	296,704	-0.05%
YoY %	-0.02%	0.04%	0.02%	-0.07%	0.06%	-0.12%	-	-
Horiz. %	99.92%	99.93%	99.89%	99.88%	99.94%	99.88%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	12.10%	7.95%	4.20%	2.29%	4.31%	4.36%	1.76%	-
YoY %	52.20%	89.29%	83.41%	-46.87%	-1.15%	147.73%	-	-
Horiz. %	687.50%	451.70%	238.64%	130.11%	244.89%	247.73%	100.00%	-
ROE	11.69%	8.23%	5.50%	2.85%	4.02%	3.99%	2.21%	-
YoY %	42.04%	49.64%	92.98%	-29.10%	0.75%	80.54%	-	-
Horiz. %	528.96%	372.40%	248.87%	128.96%	181.90%	180.54%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	570.34	555.85	529.46	493.62	388.21	360.36	336.48	42.02%
YoY %	2.61%	4.98%	7.26%	27.15%	7.73%	7.10%	-	-
Horiz. %	169.50%	165.20%	157.35%	146.70%	115.37%	107.10%	100.00%	-
EPS	49.80	33.01	21.66	11.24	15.73	16.05	8.86	215.13%
YoY %	50.86%	52.40%	92.70%	-28.54%	-1.99%	81.15%	-	-
Horiz. %	562.08%	372.57%	244.47%	126.86%	177.54%	181.15%	100.00%	-
DPS	23.00	13.33	20.00	0.00	20.00	10.67	16.00	27.28%
YoY %	72.54%	-33.35%	0.00%	0.00%	87.44%	-33.31%	-	-
Horiz. %	143.75%	83.31%	125.00%	0.00%	125.00%	66.69%	100.00%	-
NAPS	4.26	4.01	3.94	3.94	3.91	4.0238	4.0124	4.06%
YoY %	6.23%	1.78%	0.00%	0.77%	-2.83%	0.28%	-	-
Horiz. %	106.17%	99.94%	98.20%	98.20%	97.45%	100.28%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 296,334
RPS	570.35	555.95	529.32	493.41	388.30	360.24	336.76	41.94%
YoY %	2.59%	5.03%	7.28%	27.07%	7.79%	6.97%	-	-
Horiz. %	169.36%	165.09%	157.18%	146.52%	115.30%	106.97%	100.00%	-
EPS	49.80	33.02	21.65	11.24	15.73	16.05	8.87	214.89%
YoY %	50.82%	52.52%	92.62%	-28.54%	-1.99%	80.95%	-	-
Horiz. %	561.44%	372.27%	244.08%	126.72%	177.34%	180.95%	100.00%	-
DPS	23.00	13.34	19.99	0.00	20.00	10.66	16.01	27.23%
YoY %	72.41%	-33.27%	0.00%	0.00%	87.62%	-33.42%	-	-
Horiz. %	143.66%	83.32%	124.86%	0.00%	124.92%	66.58%	100.00%	-
NAPS	4.2601	4.0107	3.939	3.9384	3.9109	4.0225	4.0157	4.00%
YoY %	6.22%	1.82%	0.02%	0.70%	-2.77%	0.17%	-	-
Horiz. %	106.09%	99.88%	98.09%	98.08%	97.39%	100.17%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	5.45	3.20	3.68	2.90	2.72	3.00	2.39	-
P/RPS	0.96	0.58	0.70	0.59	0.70	0.83	0.71	22.20%
YoY %	65.52%	-17.14%	18.64%	-15.71%	-15.66%	16.90%	-	-
Horiz. %	135.21%	81.69%	98.59%	83.10%	98.59%	116.90%	100.00%	-
P/EPS	10.94	9.69	16.99	25.80	17.29	18.69	26.98	-45.12%
YoY %	12.90%	-42.97%	-34.15%	49.22%	-7.49%	-30.73%	-	-
Horiz. %	40.55%	35.92%	62.97%	95.63%	64.08%	69.27%	100.00%	-
EY	9.14	10.32	5.89	3.88	5.78	5.35	3.71	82.11%
YoY %	-11.43%	75.21%	51.80%	-32.87%	8.04%	44.20%	-	-
Horiz. %	246.36%	278.17%	158.76%	104.58%	155.80%	144.20%	100.00%	-
DY	4.22	4.17	5.43	0.00	7.35	3.56	6.69	-26.38%
YoY %	1.20%	-23.20%	0.00%	0.00%	106.46%	-46.79%	-	-
Horiz. %	63.08%	62.33%	81.17%	0.00%	109.87%	53.21%	100.00%	-
P/NAPS	1.28	0.80	0.93	0.74	0.70	0.75	0.60	65.49%
YoY %	60.00%	-13.98%	25.68%	5.71%	-6.67%	25.00%	-	-
Horiz. %	213.33%	133.33%	155.00%	123.33%	116.67%	125.00%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	27/02/08	27/11/07	27/08/07	28/05/07	27/02/07	22/11/06	24/08/06	-
Price	3.96	4.08	2.96	2.87	3.24	2.69	2.61	-
P/RPS	0.69	0.73	0.56	0.58	0.83	0.75	0.78	-7.82%
YoY %	-5.48%	30.36%	-3.45%	-30.12%	10.67%	-3.85%	-	-
Horiz. %	88.46%	93.59%	71.79%	74.36%	106.41%	96.15%	100.00%	-
P/EPS	7.95	12.36	13.67	25.53	20.60	16.76	29.46	-58.14%
YoY %	-35.68%	-9.58%	-46.46%	23.93%	22.91%	-43.11%	-	-
Horiz. %	26.99%	41.96%	46.40%	86.66%	69.93%	56.89%	100.00%	-
EY	12.58	8.09	7.32	3.92	4.85	5.97	3.39	139.12%
YoY %	55.50%	10.52%	86.73%	-19.18%	-18.76%	76.11%	-	-
Horiz. %	371.09%	238.64%	215.93%	115.63%	143.07%	176.11%	100.00%	-
DY	5.81	3.27	6.76	0.00	6.17	3.97	6.13	-3.50%
YoY %	77.68%	-51.63%	0.00%	0.00%	55.42%	-35.24%	-	-
Horiz. %	94.78%	53.34%	110.28%	0.00%	100.65%	64.76%	100.00%	-
P/NAPS	0.93	1.02	0.75	0.73	0.83	0.67	0.65	26.89%
YoY %	-8.82%	36.00%	2.74%	-12.05%	23.88%	3.08%	-	-
Horiz. %	143.08%	156.92%	115.38%	112.31%	127.69%	103.08%	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