[TWSPLNT] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 324.2%
YoY- 1460.09%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 786,844 777,636 652,899 575,506 474,152 382,156 361,585 68.00%
PBT 269,296 272,392 159,231 110,492 29,788 1,172 14,974 587.63%
Tax -73,840 -77,552 -25,976 -31,786 -12,208 -4,288 -2 111489.76%
NP 195,456 194,840 133,255 78,705 17,580 -3,116 14,972 455.29%
-
NP to SH 174,378 175,424 121,668 70,620 16,648 -812 18,978 339.28%
-
Tax Rate 27.42% 28.47% 16.31% 28.77% 40.98% 365.87% 0.01% -
Total Cost 591,388 582,796 519,644 496,801 456,572 385,272 346,613 42.83%
-
Net Worth 1,298,946 1,278,278 1,234,751 1,166,076 1,123,315 1,078,437 947,429 23.43%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 31,753 - - - 13,364 -
Div Payout % - - 26.10% - - - 70.42% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,298,946 1,278,278 1,234,751 1,166,076 1,123,315 1,078,437 947,429 23.43%
NOSH 529,059 529,022 529,232 529,120 530,191 507,500 445,492 12.15%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 24.84% 25.06% 20.41% 13.68% 3.71% -0.82% 4.14% -
ROE 13.42% 13.72% 9.85% 6.06% 1.48% -0.08% 2.00% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 148.73 146.99 123.37 108.77 89.43 75.30 81.17 49.79%
EPS 32.96 33.16 22.99 13.35 3.14 -0.16 4.26 291.67%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 3.00 -
NAPS 2.4552 2.4163 2.3331 2.2038 2.1187 2.125 2.1267 10.05%
Adjusted Per Share Value based on latest NOSH - 528,921
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 125.32 123.86 103.99 91.66 75.52 60.87 57.59 68.00%
EPS 27.77 27.94 19.38 11.25 2.65 -0.13 3.02 339.50%
DPS 0.00 0.00 5.06 0.00 0.00 0.00 2.13 -
NAPS 2.0689 2.0359 1.9666 1.8572 1.7891 1.7176 1.509 23.43%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 3.98 3.24 3.98 2.74 3.08 2.00 2.10 -
P/RPS 2.68 2.20 3.23 2.52 3.44 2.66 2.59 2.30%
P/EPS 12.08 9.77 17.31 20.53 98.09 -1,250.00 49.30 -60.87%
EY 8.28 10.23 5.78 4.87 1.02 -0.08 2.03 155.50%
DY 0.00 0.00 1.51 0.00 0.00 0.00 1.43 -
P/NAPS 1.62 1.34 1.71 1.24 1.45 0.94 0.99 38.90%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 20/08/08 22/05/08 25/02/08 23/11/07 21/08/07 24/05/07 26/02/07 -
Price 2.45 4.10 3.76 3.40 2.57 2.30 2.09 -
P/RPS 1.65 2.79 3.05 3.13 2.87 3.05 2.57 -25.59%
P/EPS 7.43 12.36 16.36 25.47 81.85 -1,437.50 49.06 -71.62%
EY 13.45 8.09 6.11 3.93 1.22 -0.07 2.04 252.01%
DY 0.00 0.00 1.60 0.00 0.00 0.00 1.44 -
P/NAPS 1.00 1.70 1.61 1.54 1.21 1.08 0.98 1.35%

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