[TWSPLNT] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -19.53%
YoY- 13.73%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 621,061 564,626 532,032 809,987 875,832 786,844 777,636 -13.90%
PBT 32,526 -24,042 -47,020 199,787 274,693 269,296 272,392 -75.71%
Tax -14,580 -3,076 -388 -48,300 -80,948 -73,840 -77,552 -67.14%
NP 17,946 -27,118 -47,408 151,487 193,745 195,456 194,840 -79.57%
-
NP to SH 18,830 -20,576 -37,728 138,369 171,958 174,378 175,424 -77.38%
-
Tax Rate 44.83% - - 24.18% 29.47% 27.42% 28.47% -
Total Cost 603,114 591,744 579,440 658,500 682,086 591,388 582,796 2.30%
-
Net Worth 1,596,214 1,560,451 1,593,190 1,350,373 1,341,288 1,298,946 1,278,278 15.94%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 31,752 - - - -
Div Payout % - - - 22.95% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,596,214 1,560,451 1,593,190 1,350,373 1,341,288 1,298,946 1,278,278 15.94%
NOSH 630,491 627,317 628,800 529,205 529,212 529,059 529,022 12.39%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 2.89% -4.80% -8.91% 18.70% 22.12% 24.84% 25.06% -
ROE 1.18% -1.32% -2.37% 10.25% 12.82% 13.42% 13.72% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 98.50 90.01 84.61 153.06 165.50 148.73 146.99 -23.40%
EPS 2.99 -3.28 -6.00 21.99 32.49 32.96 33.16 -79.86%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 2.5317 2.4875 2.5337 2.5517 2.5345 2.4552 2.4163 3.15%
Adjusted Per Share Value based on latest NOSH - 528,999
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 98.92 89.93 84.74 129.01 139.50 125.32 123.86 -13.90%
EPS 3.00 -3.28 -6.01 22.04 27.39 27.77 27.94 -77.37%
DPS 0.00 0.00 0.00 5.06 0.00 0.00 0.00 -
NAPS 2.5423 2.4854 2.5375 2.1508 2.1363 2.0689 2.0359 15.94%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.64 1.67 1.42 1.43 1.86 3.98 3.24 -
P/RPS 1.66 1.86 1.68 0.93 1.12 2.68 2.20 -17.10%
P/EPS 54.91 -50.91 -23.67 5.47 5.72 12.08 9.77 215.77%
EY 1.82 -1.96 -4.23 18.28 17.47 8.28 10.23 -68.33%
DY 0.00 0.00 0.00 4.20 0.00 0.00 0.00 -
P/NAPS 0.65 0.67 0.56 0.56 0.73 1.62 1.34 -38.23%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 12/11/09 21/08/09 22/05/09 20/02/09 20/11/08 20/08/08 22/05/08 -
Price 1.65 1.75 2.09 1.46 1.47 2.45 4.10 -
P/RPS 1.68 1.94 2.47 0.95 0.89 1.65 2.79 -28.67%
P/EPS 55.25 -53.35 -34.83 5.58 4.52 7.43 12.36 171.11%
EY 1.81 -1.87 -2.87 17.91 22.10 13.45 8.09 -63.11%
DY 0.00 0.00 0.00 4.11 0.00 0.00 0.00 -
P/NAPS 0.65 0.70 0.82 0.57 0.58 1.00 1.70 -47.28%

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