[TWSPLNT] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 14.15%
YoY- 130.42%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 2,778,808 2,433,800 1,703,854 1,199,021 1,131,444 919,720 909,126 110.75%
PBT 186,414 42,036 476,824 477,374 427,958 302,676 282,408 -24.20%
Tax -58,976 -39,456 -112,100 -122,618 -119,210 -86,580 -70,452 -11.18%
NP 127,438 2,580 364,724 354,756 308,748 216,096 211,956 -28.78%
-
NP to SH 125,258 17,348 333,891 316,681 277,422 194,512 186,404 -23.30%
-
Tax Rate 31.64% 93.86% 23.51% 25.69% 27.86% 28.60% 24.95% -
Total Cost 2,651,370 2,431,220 1,339,130 844,265 822,696 703,624 697,170 143.84%
-
Net Worth 2,184,461 2,156,431 2,156,104 2,066,251 1,948,748 1,865,918 1,808,416 13.43%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 94,372 41,944 - - 62,923 -
Div Payout % - - 28.26% 13.25% - - 33.76% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 2,184,461 2,156,431 2,156,104 2,066,251 1,948,748 1,865,918 1,808,416 13.43%
NOSH 629,437 628,550 629,152 629,168 629,074 629,081 629,233 0.02%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.59% 0.11% 21.41% 29.59% 27.29% 23.50% 23.31% -
ROE 5.73% 0.80% 15.49% 15.33% 14.24% 10.42% 10.31% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 441.48 387.21 270.82 190.57 179.86 146.20 144.48 110.71%
EPS 19.90 2.76 53.07 50.33 44.10 30.92 29.63 -23.32%
DPS 0.00 0.00 15.00 6.67 0.00 0.00 10.00 -
NAPS 3.4705 3.4308 3.427 3.2841 3.0978 2.9661 2.874 13.41%
Adjusted Per Share Value based on latest NOSH - 629,299
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 442.59 387.64 271.38 190.97 180.21 146.49 144.80 110.75%
EPS 19.95 2.76 53.18 50.44 44.19 30.98 29.69 -23.30%
DPS 0.00 0.00 15.03 6.68 0.00 0.00 10.02 -
NAPS 3.4792 3.4346 3.4341 3.291 3.1038 2.9719 2.8803 13.43%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 4.80 4.81 4.34 3.09 3.79 3.16 3.39 -
P/RPS 1.09 1.24 1.60 1.62 2.11 2.16 2.35 -40.10%
P/EPS 24.12 174.28 8.18 6.14 8.59 10.22 11.44 64.49%
EY 4.15 0.57 12.23 16.29 11.64 9.78 8.74 -39.16%
DY 0.00 0.00 3.46 2.16 0.00 0.00 2.95 -
P/NAPS 1.38 1.40 1.27 0.94 1.22 1.07 1.18 11.01%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 14/08/12 16/05/12 21/02/12 17/11/11 18/08/11 19/05/11 18/02/11 -
Price 4.49 5.42 4.74 3.60 3.49 3.82 3.27 -
P/RPS 1.02 1.40 1.75 1.89 1.94 2.61 2.26 -41.19%
P/EPS 22.56 196.38 8.93 7.15 7.91 12.35 11.04 61.10%
EY 4.43 0.51 11.20 13.98 12.64 8.09 9.06 -37.96%
DY 0.00 0.00 3.16 1.85 0.00 0.00 3.06 -
P/NAPS 1.29 1.58 1.38 1.10 1.13 1.29 1.14 8.59%

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