[TWSPLNT] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
19-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 30.19%
YoY- 629.85%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,131,444 919,720 909,126 820,901 753,666 733,544 677,424 40.90%
PBT 427,958 302,676 282,408 216,081 168,666 159,376 78,347 211.12%
Tax -119,210 -86,580 -70,452 -61,194 -54,724 -50,544 -23,953 192.35%
NP 308,748 216,096 211,956 154,886 113,942 108,832 54,394 219.21%
-
NP to SH 277,422 194,512 186,404 137,434 105,562 99,772 51,545 208.06%
-
Tax Rate 27.86% 28.60% 24.95% 28.32% 32.45% 31.71% 30.57% -
Total Cost 822,696 703,624 697,170 666,014 639,724 624,712 623,030 20.42%
-
Net Worth 1,948,748 1,865,918 1,808,416 1,731,840 1,671,503 1,668,913 1,637,113 12.35%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 62,923 41,951 - - 37,744 -
Div Payout % - - 33.76% 30.53% - - 73.23% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,948,748 1,865,918 1,808,416 1,731,840 1,671,503 1,668,913 1,637,113 12.35%
NOSH 629,074 629,081 629,233 629,279 629,094 629,873 629,078 -0.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 27.29% 23.50% 23.31% 18.87% 15.12% 14.84% 8.03% -
ROE 14.24% 10.42% 10.31% 7.94% 6.32% 5.98% 3.15% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 179.86 146.20 144.48 130.45 119.80 116.46 107.69 40.90%
EPS 44.10 30.92 29.63 21.84 16.78 15.84 8.19 208.15%
DPS 0.00 0.00 10.00 6.67 0.00 0.00 6.00 -
NAPS 3.0978 2.9661 2.874 2.7521 2.657 2.6496 2.6024 12.35%
Adjusted Per Share Value based on latest NOSH - 629,474
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 180.21 146.49 144.80 130.75 120.04 116.83 107.89 40.90%
EPS 44.19 30.98 29.69 21.89 16.81 15.89 8.21 208.07%
DPS 0.00 0.00 10.02 6.68 0.00 0.00 6.01 -
NAPS 3.1038 2.9719 2.8803 2.7583 2.6622 2.6581 2.6075 12.35%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.79 3.16 3.39 2.03 1.58 1.65 1.59 -
P/RPS 2.11 2.16 2.35 1.56 1.32 1.42 1.48 26.75%
P/EPS 8.59 10.22 11.44 9.29 9.42 10.42 19.41 -42.01%
EY 11.64 9.78 8.74 10.76 10.62 9.60 5.15 72.48%
DY 0.00 0.00 2.95 3.28 0.00 0.00 3.77 -
P/NAPS 1.22 1.07 1.18 0.74 0.59 0.62 0.61 58.94%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 18/08/11 19/05/11 18/02/11 19/11/10 18/08/10 21/05/10 19/02/10 -
Price 3.49 3.82 3.27 2.26 1.70 1.52 1.53 -
P/RPS 1.94 2.61 2.26 1.73 1.42 1.31 1.42 23.19%
P/EPS 7.91 12.35 11.04 10.35 10.13 9.60 18.67 -43.67%
EY 12.64 8.09 9.06 9.66 9.87 10.42 5.36 77.44%
DY 0.00 0.00 3.06 2.95 0.00 0.00 3.92 -
P/NAPS 1.13 1.29 1.14 0.82 0.64 0.57 0.59 54.40%

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