[TWL] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 24.66%
YoY- 153.14%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 49,110 41,780 38,140 27,486 27,436 26,804 10,655 177.21%
PBT 2,088 2,444 6,047 4,645 3,940 1,480 -7,192 -
Tax -238 -496 -4,515 -2,997 -2,618 -988 -368 -25.23%
NP 1,850 1,948 1,532 1,648 1,322 492 -7,560 -
-
NP to SH 1,850 1,948 1,532 1,648 1,322 492 -7,560 -
-
Tax Rate 11.40% 20.29% 74.67% 64.52% 66.45% 66.76% - -
Total Cost 47,260 39,832 36,608 25,838 26,114 26,312 18,215 88.92%
-
Net Worth 70,916 70,006 69,828 67,418 46,658 42,171 8,448 313.57%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 70,916 70,006 69,828 67,418 46,658 42,171 8,448 313.57%
NOSH 308,333 304,375 303,600 280,909 194,411 175,714 35,203 325.46%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 3.77% 4.66% 4.02% 6.00% 4.82% 1.84% -70.95% -
ROE 2.61% 2.78% 2.19% 2.44% 2.83% 1.17% -89.48% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 15.93 13.73 12.56 9.78 14.11 15.25 30.27 -34.84%
EPS 0.60 0.64 0.50 0.59 0.68 0.28 -4.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.23 0.23 0.24 0.24 0.24 0.24 -2.79%
Adjusted Per Share Value based on latest NOSH - 287,499
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 0.79 0.67 0.61 0.44 0.44 0.43 0.17 178.73%
EPS 0.03 0.03 0.02 0.03 0.02 0.01 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0113 0.0112 0.0112 0.0108 0.0075 0.0067 0.0014 302.88%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.14 0.14 0.12 0.10 0.14 0.17 0.14 -
P/RPS 0.88 1.02 0.96 1.02 0.99 1.11 0.46 54.16%
P/EPS 23.33 21.88 23.78 17.05 20.59 60.71 -0.65 -
EY 4.29 4.57 4.21 5.87 4.86 1.65 -153.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.61 0.52 0.42 0.58 0.71 0.58 3.42%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 31/05/12 29/02/12 18/11/11 24/08/11 26/05/11 25/02/11 -
Price 0.13 0.14 0.14 0.13 0.13 0.14 0.16 -
P/RPS 0.82 1.02 1.11 1.33 0.92 0.92 0.53 33.80%
P/EPS 21.67 21.88 27.74 22.16 19.12 50.00 -0.75 -
EY 4.62 4.57 3.60 4.51 5.23 2.00 -134.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.61 0.61 0.54 0.54 0.58 0.67 -10.22%

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