[TWL] QoQ Annualized Quarter Result on 31-Dec-2000 [#4]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -3.7%
YoY- -16.32%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 104,586 100,488 100,380 72,120 68,317 66,558 58,640 47.01%
PBT 5,832 7,620 7,828 7,293 7,853 7,992 7,408 -14.72%
Tax -1,617 -1,978 -3,164 -2,162 -2,525 -2,378 -960 41.52%
NP 4,214 5,642 4,664 5,131 5,328 5,614 6,448 -24.67%
-
NP to SH 4,214 5,642 4,664 5,131 5,328 5,614 6,448 -24.67%
-
Tax Rate 27.73% 25.96% 40.42% 29.64% 32.15% 29.75% 12.96% -
Total Cost 100,372 94,846 95,716 66,989 62,989 60,944 52,192 54.58%
-
Net Worth 65,220 64,822 63,091 61,999 62,800 61,578 60,399 5.24%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - 600 - - - -
Div Payout % - - - 11.69% - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 65,220 64,822 63,091 61,999 62,800 61,578 60,399 5.24%
NOSH 40,012 40,014 39,931 40,000 40,000 39,985 39,999 0.02%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 4.03% 5.61% 4.65% 7.11% 7.80% 8.43% 11.00% -
ROE 6.46% 8.70% 7.39% 8.28% 8.48% 9.12% 10.68% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 261.38 251.13 251.38 180.30 170.79 166.45 146.60 46.98%
EPS 10.53 14.10 11.68 12.83 13.32 14.04 16.12 -24.69%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.63 1.62 1.58 1.55 1.57 1.54 1.51 5.22%
Adjusted Per Share Value based on latest NOSH - 39,999
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 1.68 1.61 1.61 1.16 1.10 1.07 0.94 47.22%
EPS 0.07 0.09 0.07 0.08 0.09 0.09 0.10 -21.14%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.0105 0.0104 0.0101 0.0099 0.0101 0.0099 0.0097 5.42%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.02 0.90 0.83 1.33 1.51 1.90 2.72 -
P/RPS 0.39 0.36 0.33 0.74 0.88 1.14 1.86 -64.67%
P/EPS 9.68 6.38 7.11 10.37 11.34 13.53 16.87 -30.92%
EY 10.33 15.67 14.07 9.64 8.82 7.39 5.93 44.72%
DY 0.00 0.00 0.00 1.13 0.00 0.00 0.00 -
P/NAPS 0.63 0.56 0.53 0.86 0.96 1.23 1.80 -50.30%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 16/11/01 16/08/01 28/05/01 28/02/01 23/11/00 25/08/00 25/05/00 -
Price 1.41 1.10 0.90 1.06 1.79 1.95 2.23 -
P/RPS 0.54 0.44 0.36 0.59 1.05 1.17 1.52 -49.80%
P/EPS 13.39 7.80 7.71 8.26 13.44 13.89 13.83 -2.13%
EY 7.47 12.82 12.98 12.10 7.44 7.20 7.23 2.19%
DY 0.00 0.00 0.00 1.42 0.00 0.00 0.00 -
P/NAPS 0.87 0.68 0.57 0.68 1.14 1.27 1.48 -29.80%

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