[TWSCORP] QoQ TTM Result on 30-Sep-2011 [#3]

Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -19.85%
YoY- 1341.22%
Quarter Report
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 520,797 527,784 523,576 518,827 575,786 565,986 568,119 -5.63%
PBT -251,289 2,538 -212 125,401 145,098 150,310 155,629 -
Tax 12,816 -12,894 -10,235 -26,706 -21,207 -20,761 -21,150 -
NP -238,473 -10,356 -10,447 98,695 123,891 129,549 134,479 -
-
NP to SH -225,968 -4,837 -6,292 97,787 122,010 126,424 131,295 -
-
Tax Rate - 508.04% - 21.30% 14.62% 13.81% 13.59% -
Total Cost 759,270 538,140 534,023 420,132 451,895 436,437 433,640 45.32%
-
Net Worth 1,913,226 2,128,086 1,104,524 1,110,588 1,104,225 1,102,941 1,923,384 -0.35%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - 5,521 11,035 16,564 16,564 11,042 5,528 -
Div Payout % - 0.00% 0.00% 16.94% 13.58% 8.73% 4.21% -
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 1,913,226 2,128,086 1,104,524 1,110,588 1,104,225 1,102,941 1,923,384 -0.35%
NOSH 1,105,911 1,107,685 1,104,524 1,110,588 1,104,225 1,102,941 1,105,647 0.01%
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 -45.79% -1.96% -2.00% 19.02% 21.52% 22.89% 23.67% -
ROE -11.81% -0.23% -0.57% 8.80% 11.05% 11.46% 6.83% -
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 47.09 47.65 47.40 46.72 52.14 51.32 51.38 -5.65%
EPS -20.43 -0.44 -0.57 8.80 11.05 11.46 11.87 -
DPS 0.00 0.50 1.00 1.50 1.50 1.00 0.50 -
NAPS 1.73 1.9212 1.00 1.00 1.00 1.00 1.7396 -0.36%
Adjusted Per Share Value based on latest NOSH - 1,110,588
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 47.07 47.71 47.32 46.90 52.04 51.16 51.35 -5.64%
EPS -20.42 -0.44 -0.57 8.84 11.03 11.43 11.87 -
DPS 0.00 0.50 1.00 1.50 1.50 1.00 0.50 -
NAPS 1.7293 1.9235 0.9984 1.0038 0.9981 0.9969 1.7385 -0.35%
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 0.73 0.80 0.75 0.71 0.91 0.99 0.90 -
P/RPS 1.55 1.68 1.58 1.52 1.75 1.93 1.75 -7.77%
P/EPS -3.57 -183.20 -131.66 8.06 8.24 8.64 7.58 -
EY -27.99 -0.55 -0.76 12.40 12.14 11.58 13.19 -
DY 0.00 0.62 1.33 2.11 1.65 1.01 0.56 -
P/NAPS 0.42 0.42 0.75 0.71 0.91 0.99 0.52 -13.28%
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 28/08/12 29/05/12 27/02/12 25/11/11 22/08/11 27/05/11 25/02/11 -
Price 0.76 0.71 0.88 0.76 0.77 0.99 0.85 -
P/RPS 1.61 1.49 1.86 1.63 1.48 1.93 1.65 -1.62%
P/EPS -3.72 -162.59 -154.48 8.63 6.97 8.64 7.16 -
EY -26.89 -0.62 -0.65 11.59 14.35 11.58 13.97 -
DY 0.00 0.70 1.14 1.97 1.95 1.01 0.59 -
P/NAPS 0.44 0.37 0.88 0.76 0.77 0.99 0.49 -6.93%

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