[TWS] YoY TTM Result on 31-Mar-2006 [#1]

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
TTM Result
Revenue	1,687,102	1,760,174	1,298,450	968,251	876,534	786,109	730,865	14.94%
YoY %	-4.15%	35.56%	34.10%	10.46%	11.50%	7.56%	-	-
Horiz. %	230.84%	240.83%	177.66%	132.48%	119.93%	107.56%	100.00%	-
PBT	225,804	321,642	74,686	46,572	87,183	110,567	84,778	17.71%
YoY %	-29.80%	330.66%	60.37%	-46.58%	-21.15%	30.42%	-	-
Horiz. %	266.35%	379.39%	88.10%	54.93%	102.84%	130.42%	100.00%	-
Tax	-57,023	-68,134	-18,225	-20,198	-25,058	-25,747	-6,249	44.50%
YoY %	16.31%	-273.85%	9.77%	19.40%	2.68%	-312.02%	-	-
Horiz. %	912.51%	1,090.32%	291.65%	323.22%	400.99%	412.02%	100.00%	-
NP	168,781	253,508	56,461	26,374	62,125	84,820	78,529	13.58%
YoY %	-33.42%	349.00%	114.08%	-57.55%	-26.76%	8.01%	-	-
Horiz. %	214.93%	322.82%	71.90%	33.59%	79.11%	108.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	131,313	177,137	50,386	31,171	62,125	84,820	78,529	8.93%
YoY %	-25.87%	251.56%	61.64%	-49.83%	-26.76%	8.01%	-	-
Horiz. %	167.22%	225.57%	64.16%	39.69%	79.11%	108.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.25%	21.18%	24.40%	43.37%	28.74%	23.29%	7.37%	-
YoY %	19.22%	-13.20%	-43.74%	50.90%	23.40%	216.01%	-	-
Horiz. %	342.61%	287.38%	331.07%	588.47%	389.96%	316.01%	100.00%	-
Total Cost	1,518,321	1,506,666	1,241,989	941,877	814,409	701,289	652,336	15.10%
YoY %	0.77%	21.31%	31.86%	15.65%	16.13%	7.50%	-	-
Horiz. %	232.75%	230.96%	190.39%	144.39%	124.85%	107.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,498,520	1,185,423	1,167,558	1,476,598	968,888	940,322	870,200	9.47%
YoY %	26.41%	1.53%	-20.93%	52.40%	3.04%	8.06%	-	-
Horiz. %	172.20%	136.22%	134.17%	169.68%	111.34%	108.06%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Dividend
Div	29,639	68,173	59,244	53,481	59,267	59,299	53,378	-9.33%
YoY %	-56.52%	15.07%	10.78%	-9.76%	-0.05%	11.09%	-	-
Horiz. %	55.53%	127.72%	110.99%	100.19%	111.03%	111.09%	100.00%	-
Div Payout %	22.57%	38.49%	117.58%	171.57%	95.40%	69.91%	67.97%	-
YoY %	-41.36%	-67.26%	-31.47%	79.84%	36.46%	2.85%	-	-
Horiz. %	33.21%	56.63%	172.99%	252.42%	140.36%	102.85%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	1,498,520	1,185,423	1,167,558	1,476,598	968,888	940,322	870,200	9.47%
YoY %	26.41%	1.53%	-20.93%	52.40%	3.04%	8.06%	-	-
Horiz. %	172.20%	136.22%	134.17%	169.68%	111.34%	108.06%	100.00%	-
NOSH	321,570	296,355	296,334	295,911	296,296	296,631	296,632	1.35%
YoY %	8.51%	0.01%	0.14%	-0.13%	-0.11%	-0.00%	-	-
Horiz. %	108.41%	99.91%	99.90%	99.76%	99.89%	100.00%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	10.00%	14.40%	4.35%	2.72%	7.09%	10.79%	10.74%	-
YoY %	-30.56%	231.03%	59.93%	-61.64%	-34.29%	0.47%	-	-
Horiz. %	93.11%	134.08%	40.50%	25.33%	66.01%	100.47%	100.00%	-
ROE	8.76%	14.94%	4.32%	2.11%	6.41%	9.02%	9.02%	-
YoY %	-41.37%	245.83%	104.74%	-67.08%	-28.94%	0.00%	-	-
Horiz. %	97.12%	165.63%	47.89%	23.39%	71.06%	100.00%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Per Share
RPS	524.64	593.94	438.17	327.21	295.83	265.01	246.39	13.41%
YoY %	-11.67%	35.55%	33.91%	10.61%	11.63%	7.56%	-	-
Horiz. %	212.93%	241.06%	177.84%	132.80%	120.07%	107.56%	100.00%	-
EPS	40.83	59.77	17.00	10.53	20.97	28.59	26.47	7.48%
YoY %	-31.69%	251.59%	61.44%	-49.79%	-26.65%	8.01%	-	-
Horiz. %	154.25%	225.80%	64.22%	39.78%	79.22%	108.01%	100.00%	-
DPS	9.22	23.00	20.00	18.00	20.00	20.00	18.00	-10.54%
YoY %	-59.91%	15.00%	11.11%	-10.00%	0.00%	11.11%	-	-
Horiz. %	51.22%	127.78%	111.11%	100.00%	111.11%	111.11%	100.00%	-
NAPS	4.66	4.00	3.94	4.99	3.27	3.17	2.9336	8.01%
YoY %	16.50%	1.52%	-21.04%	52.60%	3.15%	8.06%	-	-
Horiz. %	158.85%	136.35%	134.31%	170.10%	111.47%	108.06%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 295,911
RPS	569.09	593.73	437.99	326.61	295.67	265.17	246.53	14.94%
YoY %	-4.15%	35.56%	34.10%	10.46%	11.50%	7.56%	-	-
Horiz. %	230.84%	240.83%	177.66%	132.48%	119.93%	107.56%	100.00%	-
EPS	44.29	59.75	17.00	10.51	20.96	28.61	26.49	8.93%
YoY %	-25.87%	251.47%	61.75%	-49.86%	-26.74%	8.00%	-	-
Horiz. %	167.20%	225.56%	64.18%	39.68%	79.12%	108.00%	100.00%	-
DPS	10.00	23.00	19.98	18.04	19.99	20.00	18.01	-9.33%
YoY %	-56.52%	15.12%	10.75%	-9.75%	-0.05%	11.05%	-	-
Horiz. %	55.52%	127.71%	110.94%	100.17%	110.99%	111.05%	100.00%	-
NAPS	5.0547	3.9986	3.9384	4.9808	3.2682	3.1719	2.9353	9.47%
YoY %	26.41%	1.53%	-20.93%	52.40%	3.04%	8.06%	-	-
Horiz. %	172.20%	136.22%	134.17%	169.69%	111.34%	108.06%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	-
Price	2.60	4.60	2.90	2.42	2.74	2.70	1.69	-
P/RPS	0.50	0.77	0.66	0.74	0.93	1.02	0.69	-5.22%
YoY %	-35.06%	16.67%	-10.81%	-20.43%	-8.82%	47.83%	-	-
Horiz. %	72.46%	111.59%	95.65%	107.25%	134.78%	147.83%	100.00%	-
P/EPS	6.37	7.70	17.06	22.97	13.07	9.44	6.38	-0.02%
YoY %	-17.27%	-54.87%	-25.73%	75.75%	38.45%	47.96%	-	-
Horiz. %	99.84%	120.69%	267.40%	360.03%	204.86%	147.96%	100.00%	-
EY	15.71	12.99	5.86	4.35	7.65	10.59	15.66	0.05%
YoY %	20.94%	121.67%	34.71%	-43.14%	-27.76%	-32.38%	-	-
Horiz. %	100.32%	82.95%	37.42%	27.78%	48.85%	67.62%	100.00%	-
DY	3.54	5.00	6.90	7.44	7.30	7.41	10.65	-16.75%
YoY %	-29.20%	-27.54%	-7.26%	1.92%	-1.48%	-30.42%	-	-
Horiz. %	33.24%	46.95%	64.79%	69.86%	68.54%	69.58%	100.00%	-
P/NAPS	0.56	1.15	0.74	0.48	0.84	0.85	0.58	-0.58%
YoY %	-51.30%	55.41%	54.17%	-42.86%	-1.18%	46.55%	-	-
Horiz. %	96.55%	198.28%	127.59%	82.76%	144.83%	146.55%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	27/05/09	28/05/08	28/05/07	25/05/06	24/05/05	25/05/04	28/05/03	-
Price	3.06	5.20	2.87	2.44	2.77	2.64	1.76	-
P/RPS	0.58	0.88	0.65	0.75	0.94	1.00	0.71	-3.31%
YoY %	-34.09%	35.38%	-13.33%	-20.21%	-6.00%	40.85%	-	-
Horiz. %	81.69%	123.94%	91.55%	105.63%	132.39%	140.85%	100.00%	-
P/EPS	7.49	8.70	16.88	23.16	13.21	9.23	6.65	2.00%
YoY %	-13.91%	-48.46%	-27.12%	75.32%	43.12%	38.80%	-	-
Horiz. %	112.63%	130.83%	253.83%	348.27%	198.65%	138.80%	100.00%	-
EY	13.34	11.49	5.92	4.32	7.57	10.83	15.04	-1.97%
YoY %	16.10%	94.09%	37.04%	-42.93%	-30.10%	-27.99%	-	-
Horiz. %	88.70%	76.40%	39.36%	28.72%	50.33%	72.01%	100.00%	-
DY	3.01	4.42	6.97	7.38	7.22	7.58	10.23	-18.43%
YoY %	-31.90%	-36.59%	-5.56%	2.22%	-4.75%	-25.90%	-	-
Horiz. %	29.42%	43.21%	68.13%	72.14%	70.58%	74.10%	100.00%	-
P/NAPS	0.66	1.30	0.73	0.49	0.85	0.83	0.60	1.59%
YoY %	-49.23%	78.08%	48.98%	-42.35%	2.41%	38.33%	-	-
Horiz. %	110.00%	216.67%	121.67%	81.67%	141.67%	138.33%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos