[TWSPLNT] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 5.8%
YoY- 613.03%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 919,720 909,126 820,901 753,666 733,544 677,424 621,061 29.95%
PBT 302,676 282,408 216,081 168,666 159,376 78,347 32,526 343.01%
Tax -86,580 -70,452 -61,194 -54,724 -50,544 -23,953 -14,580 228.28%
NP 216,096 211,956 154,886 113,942 108,832 54,394 17,946 426.15%
-
NP to SH 194,512 186,404 137,434 105,562 99,772 51,545 18,830 374.98%
-
Tax Rate 28.60% 24.95% 28.32% 32.45% 31.71% 30.57% 44.83% -
Total Cost 703,624 697,170 666,014 639,724 624,712 623,030 603,114 10.83%
-
Net Worth 1,865,918 1,808,416 1,731,840 1,671,503 1,668,913 1,637,113 1,596,214 10.97%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 62,923 41,951 - - 37,744 - -
Div Payout % - 33.76% 30.53% - - 73.23% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,865,918 1,808,416 1,731,840 1,671,503 1,668,913 1,637,113 1,596,214 10.97%
NOSH 629,081 629,233 629,279 629,094 629,873 629,078 630,491 -0.14%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 23.50% 23.31% 18.87% 15.12% 14.84% 8.03% 2.89% -
ROE 10.42% 10.31% 7.94% 6.32% 5.98% 3.15% 1.18% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 146.20 144.48 130.45 119.80 116.46 107.69 98.50 30.15%
EPS 30.92 29.63 21.84 16.78 15.84 8.19 2.99 375.33%
DPS 0.00 10.00 6.67 0.00 0.00 6.00 0.00 -
NAPS 2.9661 2.874 2.7521 2.657 2.6496 2.6024 2.5317 11.14%
Adjusted Per Share Value based on latest NOSH - 629,818
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 146.49 144.80 130.75 120.04 116.83 107.89 98.92 29.95%
EPS 30.98 29.69 21.89 16.81 15.89 8.21 3.00 374.88%
DPS 0.00 10.02 6.68 0.00 0.00 6.01 0.00 -
NAPS 2.9719 2.8803 2.7583 2.6622 2.6581 2.6075 2.5423 10.98%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 3.16 3.39 2.03 1.58 1.65 1.59 1.64 -
P/RPS 2.16 2.35 1.56 1.32 1.42 1.48 1.66 19.20%
P/EPS 10.22 11.44 9.29 9.42 10.42 19.41 54.91 -67.43%
EY 9.78 8.74 10.76 10.62 9.60 5.15 1.82 207.10%
DY 0.00 2.95 3.28 0.00 0.00 3.77 0.00 -
P/NAPS 1.07 1.18 0.74 0.59 0.62 0.61 0.65 39.45%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 19/05/11 18/02/11 19/11/10 18/08/10 21/05/10 19/02/10 12/11/09 -
Price 3.82 3.27 2.26 1.70 1.52 1.53 1.65 -
P/RPS 2.61 2.26 1.73 1.42 1.31 1.42 1.68 34.17%
P/EPS 12.35 11.04 10.35 10.13 9.60 18.67 55.25 -63.20%
EY 8.09 9.06 9.66 9.87 10.42 5.36 1.81 171.58%
DY 0.00 3.06 2.95 0.00 0.00 3.92 0.00 -
P/NAPS 1.29 1.14 0.82 0.64 0.57 0.59 0.65 57.99%

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