[TWSPLNT] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 41.21%
YoY- -44.15%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 2,797,684 2,936,230 2,778,808 2,433,800 1,703,854 1,199,021 1,131,444 82.35%
PBT 246,993 268,264 186,414 42,036 476,824 477,374 427,958 -30.56%
Tax -85,086 -71,452 -58,976 -39,456 -112,100 -122,618 -119,210 -20.05%
NP 161,907 196,812 127,438 2,580 364,724 354,756 308,748 -34.84%
-
NP to SH 142,323 176,872 125,258 17,348 333,891 316,681 277,422 -35.78%
-
Tax Rate 34.45% 26.63% 31.64% 93.86% 23.51% 25.69% 27.86% -
Total Cost 2,635,777 2,739,418 2,651,370 2,431,220 1,339,130 844,265 822,696 116.56%
-
Net Worth 2,254,768 2,266,885 2,184,461 2,156,431 2,156,104 2,066,251 1,948,748 10.16%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 31,459 41,952 - - 94,372 41,944 - -
Div Payout % 22.10% 23.72% - - 28.26% 13.25% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 2,254,768 2,266,885 2,184,461 2,156,431 2,156,104 2,066,251 1,948,748 10.16%
NOSH 629,190 629,288 629,437 628,550 629,152 629,168 629,074 0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 5.79% 6.70% 4.59% 0.11% 21.41% 29.59% 27.29% -
ROE 6.31% 7.80% 5.73% 0.80% 15.49% 15.33% 14.24% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 444.65 466.60 441.48 387.21 270.82 190.57 179.86 82.33%
EPS 22.62 28.11 19.90 2.76 53.07 50.33 44.10 -35.79%
DPS 5.00 6.67 0.00 0.00 15.00 6.67 0.00 -
NAPS 3.5836 3.6023 3.4705 3.4308 3.427 3.2841 3.0978 10.15%
Adjusted Per Share Value based on latest NOSH - 629,155
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 445.59 467.66 442.59 387.64 271.38 190.97 180.21 82.35%
EPS 22.67 28.17 19.95 2.76 53.18 50.44 44.19 -35.78%
DPS 5.01 6.68 0.00 0.00 15.03 6.68 0.00 -
NAPS 3.5912 3.6105 3.4792 3.4346 3.4341 3.291 3.1038 10.16%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 4.10 4.33 4.80 4.81 4.34 3.09 3.79 -
P/RPS 0.92 0.93 1.09 1.24 1.60 1.62 2.11 -42.35%
P/EPS 18.13 15.41 24.12 174.28 8.18 6.14 8.59 64.16%
EY 5.52 6.49 4.15 0.57 12.23 16.29 11.64 -39.05%
DY 1.22 1.54 0.00 0.00 3.46 2.16 0.00 -
P/NAPS 1.14 1.20 1.38 1.40 1.27 0.94 1.22 -4.40%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 01/03/13 22/11/12 14/08/12 16/05/12 21/02/12 17/11/11 18/08/11 -
Price 4.95 4.07 4.49 5.42 4.74 3.60 3.49 -
P/RPS 1.11 0.87 1.02 1.40 1.75 1.89 1.94 -30.96%
P/EPS 21.88 14.48 22.56 196.38 8.93 7.15 7.91 96.44%
EY 4.57 6.91 4.43 0.51 11.20 13.98 12.64 -49.09%
DY 1.01 1.64 0.00 0.00 3.16 1.85 0.00 -
P/NAPS 1.38 1.13 1.29 1.58 1.38 1.10 1.13 14.18%

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