[TWSPLNT] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
12-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 191.52%
YoY- -89.05%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 753,666 733,544 677,424 621,061 564,626 532,032 809,987 -4.70%
PBT 168,666 159,376 78,347 32,526 -24,042 -47,020 199,787 -10.70%
Tax -54,724 -50,544 -23,953 -14,580 -3,076 -388 -48,300 8.70%
NP 113,942 108,832 54,394 17,946 -27,118 -47,408 151,487 -17.33%
-
NP to SH 105,562 99,772 51,545 18,830 -20,576 -37,728 138,369 -16.54%
-
Tax Rate 32.45% 31.71% 30.57% 44.83% - - 24.18% -
Total Cost 639,724 624,712 623,030 603,114 591,744 579,440 658,500 -1.91%
-
Net Worth 1,671,503 1,668,913 1,637,113 1,596,214 1,560,451 1,593,190 1,350,373 15.32%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 37,744 - - - 31,752 -
Div Payout % - - 73.23% - - - 22.95% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,671,503 1,668,913 1,637,113 1,596,214 1,560,451 1,593,190 1,350,373 15.32%
NOSH 629,094 629,873 629,078 630,491 627,317 628,800 529,205 12.25%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 15.12% 14.84% 8.03% 2.89% -4.80% -8.91% 18.70% -
ROE 6.32% 5.98% 3.15% 1.18% -1.32% -2.37% 10.25% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 119.80 116.46 107.69 98.50 90.01 84.61 153.06 -15.10%
EPS 16.78 15.84 8.19 2.99 -3.28 -6.00 21.99 -16.53%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 6.00 -
NAPS 2.657 2.6496 2.6024 2.5317 2.4875 2.5337 2.5517 2.74%
Adjusted Per Share Value based on latest NOSH - 629,149
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 120.04 116.83 107.89 98.92 89.93 84.74 129.01 -4.70%
EPS 16.81 15.89 8.21 3.00 -3.28 -6.01 22.04 -16.56%
DPS 0.00 0.00 6.01 0.00 0.00 0.00 5.06 -
NAPS 2.6622 2.6581 2.6075 2.5423 2.4854 2.5375 2.1508 15.32%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.58 1.65 1.59 1.64 1.67 1.42 1.43 -
P/RPS 1.32 1.42 1.48 1.66 1.86 1.68 0.93 26.37%
P/EPS 9.42 10.42 19.41 54.91 -50.91 -23.67 5.47 43.81%
EY 10.62 9.60 5.15 1.82 -1.96 -4.23 18.28 -30.44%
DY 0.00 0.00 3.77 0.00 0.00 0.00 4.20 -
P/NAPS 0.59 0.62 0.61 0.65 0.67 0.56 0.56 3.55%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 18/08/10 21/05/10 19/02/10 12/11/09 21/08/09 22/05/09 20/02/09 -
Price 1.70 1.52 1.53 1.65 1.75 2.09 1.46 -
P/RPS 1.42 1.31 1.42 1.68 1.94 2.47 0.95 30.82%
P/EPS 10.13 9.60 18.67 55.25 -53.35 -34.83 5.58 48.97%
EY 9.87 10.42 5.36 1.81 -1.87 -2.87 17.91 -32.85%
DY 0.00 0.00 3.92 0.00 0.00 0.00 4.11 -
P/NAPS 0.64 0.57 0.59 0.65 0.70 0.82 0.57 8.05%

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