[TWSPLNT] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
01-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 29.66%
YoY- 70.97%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 64,728 85,419 86,257 83,180 70,308 77,104 74,233 -8.72%
PBT 7,856 -54,452 -72,109 30,880 22,276 15,388 13,808 -31.31%
Tax -5,620 18,630 12,810 -2,594 -460 -6,216 -5,072 7.07%
NP 2,236 -35,822 -59,298 28,286 21,816 9,172 8,736 -59.65%
-
NP to SH 2,236 -35,822 -59,298 28,286 21,816 9,172 8,736 -59.65%
-
Tax Rate 71.54% - - 8.40% 2.07% 40.40% 36.73% -
Total Cost 62,492 121,241 145,555 54,894 48,492 67,932 65,497 -3.07%
-
Net Worth 412,062 412,776 400,266 393,572 387,058 384,167 391,581 3.45%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 3,199 4,235 6,399 - - - -
Div Payout % - 0.00% 0.00% 22.62% - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 412,062 412,776 400,266 393,572 387,058 384,167 391,581 3.45%
NOSH 159,714 159,991 158,835 159,988 159,941 160,069 159,829 -0.04%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 3.45% -41.94% -68.75% 34.01% 31.03% 11.90% 11.77% -
ROE 0.54% -8.68% -14.81% 7.19% 5.64% 2.39% 2.23% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 40.53 53.39 54.31 51.99 43.96 48.17 46.45 -8.68%
EPS 1.40 -22.39 -37.33 17.68 13.64 5.73 5.47 -59.65%
DPS 0.00 2.00 2.67 4.00 0.00 0.00 0.00 -
NAPS 2.58 2.58 2.52 2.46 2.42 2.40 2.45 3.50%
Adjusted Per Share Value based on latest NOSH - 160,018
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 10.31 13.60 13.74 13.25 11.20 12.28 11.82 -8.70%
EPS 0.36 -5.71 -9.44 4.51 3.47 1.46 1.39 -59.33%
DPS 0.00 0.51 0.67 1.02 0.00 0.00 0.00 -
NAPS 0.6563 0.6574 0.6375 0.6268 0.6165 0.6119 0.6237 3.45%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.93 1.06 1.12 1.15 1.28 1.22 1.55 -
P/RPS 2.29 1.99 2.06 2.21 2.91 2.53 3.34 -22.22%
P/EPS 66.43 -4.73 -3.00 6.50 9.38 21.29 28.36 76.28%
EY 1.51 -21.12 -33.33 15.37 10.66 4.70 3.53 -43.19%
DY 0.00 1.89 2.38 3.48 0.00 0.00 0.00 -
P/NAPS 0.36 0.41 0.44 0.47 0.53 0.51 0.63 -31.11%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 22/02/05 22/11/04 01/09/04 25/05/04 27/02/04 14/11/03 -
Price 0.85 1.00 1.12 1.12 1.12 1.36 1.40 -
P/RPS 2.10 1.87 2.06 2.15 2.55 2.82 3.01 -21.32%
P/EPS 60.71 -4.47 -3.00 6.33 8.21 23.73 25.61 77.69%
EY 1.65 -22.39 -33.33 15.79 12.18 4.21 3.90 -43.61%
DY 0.00 2.00 2.38 3.57 0.00 0.00 0.00 -
P/NAPS 0.33 0.39 0.44 0.46 0.46 0.57 0.57 -30.51%

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