[TWSCORP] QoQ TTM Result on 31-Dec-2010 [#4]

Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 1835.08%
YoY- 710.76%
Quarter Report
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 518,827 575,786 565,986 568,119 560,123 493,672 489,713 3.92%
PBT 125,401 145,098 150,310 155,629 20,813 12,136 6,846 593.65%
Tax -26,706 -21,207 -20,761 -21,150 -11,354 -17,238 -14,410 50.82%
NP 98,695 123,891 129,549 134,479 9,459 -5,102 -7,564 -
-
NP to SH 97,787 122,010 126,424 131,295 6,785 -6,464 -8,605 -
-
Tax Rate 21.30% 14.62% 13.81% 13.59% 54.55% 142.04% 210.49% -
Total Cost 420,132 451,895 436,437 433,640 550,664 498,774 497,277 -10.62%
-
Net Worth 1,110,588 1,104,225 1,102,941 1,923,384 1,850,859 1,810,600 1,810,144 -27.77%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 16,564 16,564 11,042 5,528 - - - -
Div Payout % 16.94% 13.58% 8.73% 4.21% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,110,588 1,104,225 1,102,941 1,923,384 1,850,859 1,810,600 1,810,144 -27.77%
NOSH 1,110,588 1,104,225 1,102,941 1,105,647 1,108,166 1,100,000 1,106,513 0.24%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 19.02% 21.52% 22.89% 23.67% 1.69% -1.03% -1.54% -
ROE 8.80% 11.05% 11.46% 6.83% 0.37% -0.36% -0.48% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 46.72 52.14 51.32 51.38 50.55 44.88 44.26 3.66%
EPS 8.80 11.05 11.46 11.87 0.61 -0.59 -0.78 -
DPS 1.50 1.50 1.00 0.50 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.7396 1.6702 1.646 1.6359 -27.95%
Adjusted Per Share Value based on latest NOSH - 1,105,647
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 46.90 52.04 51.16 51.35 50.63 44.62 44.26 3.93%
EPS 8.84 11.03 11.43 11.87 0.61 -0.58 -0.78 -
DPS 1.50 1.50 1.00 0.50 0.00 0.00 0.00 -
NAPS 1.0038 0.9981 0.9969 1.7385 1.673 1.6366 1.6362 -27.77%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.71 0.91 0.99 0.90 0.87 0.56 0.60 -
P/RPS 1.52 1.75 1.93 1.75 1.72 1.25 1.36 7.68%
P/EPS 8.06 8.24 8.64 7.58 142.09 -95.30 -77.15 -
EY 12.40 12.14 11.58 13.19 0.70 -1.05 -1.30 -
DY 2.11 1.65 1.01 0.56 0.00 0.00 0.00 -
P/NAPS 0.71 0.91 0.99 0.52 0.52 0.34 0.37 54.35%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 22/08/11 27/05/11 25/02/11 26/11/10 27/08/10 19/05/10 -
Price 0.76 0.77 0.99 0.85 0.84 0.76 0.64 -
P/RPS 1.63 1.48 1.93 1.65 1.66 1.69 1.45 8.10%
P/EPS 8.63 6.97 8.64 7.16 137.19 -129.33 -82.30 -
EY 11.59 14.35 11.58 13.97 0.73 -0.77 -1.22 -
DY 1.97 1.95 1.01 0.59 0.00 0.00 0.00 -
P/NAPS 0.76 0.77 0.99 0.49 0.50 0.46 0.39 55.95%

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