[TWL] QoQ Annualized Quarter Result on 31-Mar-2001 [#1]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
28-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -9.1%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 86,530 104,586 100,488 100,380 72,120 68,317 66,558 19.06%
PBT 6,136 5,832 7,620 7,828 7,293 7,853 7,992 -16.11%
Tax -1,414 -1,617 -1,978 -3,164 -2,162 -2,525 -2,378 -29.22%
NP 4,722 4,214 5,642 4,664 5,131 5,328 5,614 -10.86%
-
NP to SH 4,722 4,214 5,642 4,664 5,131 5,328 5,614 -10.86%
-
Tax Rate 23.04% 27.73% 25.96% 40.42% 29.64% 32.15% 29.75% -
Total Cost 81,808 100,372 94,846 95,716 66,989 62,989 60,944 21.62%
-
Net Worth 67,971 65,220 64,822 63,091 61,999 62,800 61,578 6.78%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 599 - - - 600 - - -
Div Payout % 12.70% - - - 11.69% - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 67,971 65,220 64,822 63,091 61,999 62,800 61,578 6.78%
NOSH 39,983 40,012 40,014 39,931 40,000 40,000 39,985 -0.00%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 5.46% 4.03% 5.61% 4.65% 7.11% 7.80% 8.43% -
ROE 6.95% 6.46% 8.70% 7.39% 8.28% 8.48% 9.12% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 216.42 261.38 251.13 251.38 180.30 170.79 166.45 19.06%
EPS 11.81 10.53 14.10 11.68 12.83 13.32 14.04 -10.86%
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.70 1.63 1.62 1.58 1.55 1.57 1.54 6.79%
Adjusted Per Share Value based on latest NOSH - 39,931
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 1.38 1.67 1.61 1.61 1.15 1.09 1.06 19.17%
EPS 0.08 0.07 0.09 0.07 0.08 0.09 0.09 -7.53%
DPS 0.01 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.0109 0.0104 0.0104 0.0101 0.0099 0.01 0.0098 7.32%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 1.32 1.02 0.90 0.83 1.33 1.51 1.90 -
P/RPS 0.61 0.39 0.36 0.33 0.74 0.88 1.14 -34.01%
P/EPS 11.18 9.68 6.38 7.11 10.37 11.34 13.53 -11.91%
EY 8.95 10.33 15.67 14.07 9.64 8.82 7.39 13.57%
DY 1.14 0.00 0.00 0.00 1.13 0.00 0.00 -
P/NAPS 0.78 0.63 0.56 0.53 0.86 0.96 1.23 -26.12%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 28/02/02 16/11/01 16/08/01 28/05/01 28/02/01 23/11/00 25/08/00 -
Price 1.17 1.41 1.10 0.90 1.06 1.79 1.95 -
P/RPS 0.54 0.54 0.44 0.36 0.59 1.05 1.17 -40.19%
P/EPS 9.91 13.39 7.80 7.71 8.26 13.44 13.89 -20.10%
EY 10.09 7.47 12.82 12.98 12.10 7.44 7.20 25.15%
DY 1.28 0.00 0.00 0.00 1.42 0.00 0.00 -
P/NAPS 0.69 0.87 0.68 0.57 0.68 1.14 1.27 -33.34%

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