Thorpe (F.W.) (TFW)

Sector:

Electronic and Electrical Equipment

Index:

FTSE AIM 50

368.00p
   
  • Change Today:
    -6.50p
  • 52 Week High: 448.00
  • 52 Week Low: 329.00
  • Currency: UK Pounds
  • Shares Issued: 117.27m
  • Volume: 12,119
  • Market Cap: £431.56m
  • RiskGrade: 81

Income Statement - Unadjusted

  £ (Millions) £ (Millions) £ (Millions) £ (Millions)
30-Jun-11 30-Jun-10 30-Jun-09 30-Jun-08
Continuing Operations        
Revenue 52.83 46.95 53.36 51.78
         
EBITDA 13.01 12.04 8.79 8.60
Depreciation & Amortisation (1.65) (1.48) 1.88 1.91
         
Operating Profit/(Loss) 11.37 10.56 10.67 10.51
Interest Payable n/a n/a n/a n/a
Interest Receivable/Investment Income 0.26 0.17 0.88 1.21
         
Group Profit after Interest 11.62 10.73 11.55 11.72
Share of Assoc Cos/JV Profits (0.01) (0.03) n/a n/a
         
Profit Before Tax 11.61 10.70 11.55 11.72
Tax (3.20) (2.95) (3.07) (2.99)
         
Profit After Tax 8.41 7.75 8.48 8.73
         
Discontinued Operations        
Profit After Tax 1.00 0.47 n/a n/a
         
PROFIT FOR THE PERIOD 9.41 8.22 8.48 8.73
         
Attributable to:        
Equity Shareholders' Earnings 9.41 8.22 8.48 8.73
Minority interests n/a n/a n/a n/a
         
Equity Dividends cn/a cn/a cn/a cn/a
Retained Profit/(Loss) for the Financial Year cn/a cn/a cn/a cn/a


Per Share Record - Unadjusted 30-Jun-11 30-Jun-10 30-Jun-09 30-Jun-08
Continuing EPS        
Earnings per Share - Basic 7.18p 6.61p 7.14p 7.33p
Earnings per Share - Diluted 7.18p 6.61p 7.14p 7.32p
Continuing and Discontinued EPS        
Earnings per Share - Basic 8.03p 7.01p 7.14p 7.33p
Earnings per Share - Diluted 8.03p 7.01p 7.14p 7.32p
         
Dividend per Share 1.76p 1.67p 1.62p 1.60p


Key Financals 30-Jun-11 30-Jun-10 30-Jun-09 30-Jun-08
Shares in Issue (millions)        
Shares in Issue - Year End 11.72 11.72 11.89 11.91
Weighted Average 11.72 11.72 11.86 11.91
Diluted 11.72 11.72 11.86 11.93
         
Performance Ratios        
Continuing Operations        
Operating Margin 21.51% 22.49% 20.00% 20.29%
Tax Rate 27.54% 27.54% 26.60% 25.50%
Return on Capital Employed 19.81% 21.73% 24.28% 26.12%
Continuing Operations & Discontinued Operations        
Return on Equity (ROE) 15.87% 15.98% 18.22% 20.53%
         
Financial Status        
Continuing Operations        
Interest Cover n/a n/a n/a n/a
Revenue per Share 450.66p 400.48p 449.70p 434.80p
Pre-Tax Profit per Share 99.06p 91.27p 97.32p 98.41p
         
Market Data        
Continuing Operations        
Earnings per Share Growth - Basic 9% -7% -3% n/a
Earnings per Share Growth - Adjusted 9% -7% -3% n/a
Earnings per Share Growth - Diluted 9% -7% -2% n/a
PE Ratio - Adjusted 11.1 8.9 7.5 7.8
PEG - Adjusted 1.2 n/a n/a n/a
Dividend Cover 4.08 3.96 4.41 4.58
Continuing Operations & Discontinued Operations        
Earnings per Share Growth - Basic 15% -2% -3% n/a
Earnings per Share Growth - Adjusted 15% -2% -3% n/a
Earnings per Share Growth - Diluted 15% -2% -2% n/a
PE Ratio - Adjusted 9.9 8.4 7.5 7.8
PEG - Adjusted 0.7 n/a n/a n/a
Dividend Cover 4.56 4.20 4.41 4.58
         
Market Capitalisation £ (Millions) 9.35 6.92 6.40 6.85
Dividend per Share 1.76p 1.67p 1.62p 1.60p
Dividend Yield 2.2% 2.8% 3.0% 2.8%
Dividend per Share Growth 5.39% 3.09% 1.25% n/a

Key

* GAAP

a. Includes discontinued activities

b. Includes preference dividends

c. Not disclosed under IFRS

Note 1: Prices and trades are provided by Digital Look Corporate Solutions and are delayed by at least 15 minutes.

Note 2: RiskGrade figures are provided by RiskMetrics.

Note 3: Above ratios are on a 'per annum' basis, adjusted for corporate actions and based on the fundamentals of the primary listed security.

Note 4: Under IFRS, all figures are based on 'Continuing' operations unless otherwise stated.

Note 5: Forecast figures based on normalised accounts.

 

Top of Page