[TWSPLNT] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 42.62%
YoY- 162.8%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 2,433,800 1,703,854 1,199,021 1,131,444 919,720 909,126 820,901 106.24%
PBT 42,036 476,824 477,374 427,958 302,676 282,408 216,081 -66.39%
Tax -39,456 -112,100 -122,618 -119,210 -86,580 -70,452 -61,194 -25.34%
NP 2,580 364,724 354,756 308,748 216,096 211,956 154,886 -93.46%
-
NP to SH 17,348 333,891 316,681 277,422 194,512 186,404 137,434 -74.80%
-
Tax Rate 93.86% 23.51% 25.69% 27.86% 28.60% 24.95% 28.32% -
Total Cost 2,431,220 1,339,130 844,265 822,696 703,624 697,170 666,014 136.89%
-
Net Worth 2,156,431 2,156,104 2,066,251 1,948,748 1,865,918 1,808,416 1,731,840 15.72%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 94,372 41,944 - - 62,923 41,951 -
Div Payout % - 28.26% 13.25% - - 33.76% 30.53% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 2,156,431 2,156,104 2,066,251 1,948,748 1,865,918 1,808,416 1,731,840 15.72%
NOSH 628,550 629,152 629,168 629,074 629,081 629,233 629,279 -0.07%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 0.11% 21.41% 29.59% 27.29% 23.50% 23.31% 18.87% -
ROE 0.80% 15.49% 15.33% 14.24% 10.42% 10.31% 7.94% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 387.21 270.82 190.57 179.86 146.20 144.48 130.45 106.40%
EPS 2.76 53.07 50.33 44.10 30.92 29.63 21.84 -74.78%
DPS 0.00 15.00 6.67 0.00 0.00 10.00 6.67 -
NAPS 3.4308 3.427 3.2841 3.0978 2.9661 2.874 2.7521 15.81%
Adjusted Per Share Value based on latest NOSH - 629,071
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 387.64 271.38 190.97 180.21 146.49 144.80 130.75 106.23%
EPS 2.76 53.18 50.44 44.19 30.98 29.69 21.89 -74.82%
DPS 0.00 15.03 6.68 0.00 0.00 10.02 6.68 -
NAPS 3.4346 3.4341 3.291 3.1038 2.9719 2.8803 2.7583 15.72%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 4.81 4.34 3.09 3.79 3.16 3.39 2.03 -
P/RPS 1.24 1.60 1.62 2.11 2.16 2.35 1.56 -14.17%
P/EPS 174.28 8.18 6.14 8.59 10.22 11.44 9.29 604.76%
EY 0.57 12.23 16.29 11.64 9.78 8.74 10.76 -85.86%
DY 0.00 3.46 2.16 0.00 0.00 2.95 3.28 -
P/NAPS 1.40 1.27 0.94 1.22 1.07 1.18 0.74 52.90%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 16/05/12 21/02/12 17/11/11 18/08/11 19/05/11 18/02/11 19/11/10 -
Price 5.42 4.74 3.60 3.49 3.82 3.27 2.26 -
P/RPS 1.40 1.75 1.89 1.94 2.61 2.26 1.73 -13.14%
P/EPS 196.38 8.93 7.15 7.91 12.35 11.04 10.35 610.11%
EY 0.51 11.20 13.98 12.64 8.09 9.06 9.66 -85.90%
DY 0.00 3.16 1.85 0.00 0.00 3.06 2.95 -
P/NAPS 1.58 1.38 1.10 1.13 1.29 1.14 0.82 54.78%

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