[TWSPLNT] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 44.18%
YoY- 21703.94%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 809,987 875,832 786,844 777,636 652,899 575,506 474,152 42.67%
PBT 199,787 274,693 269,296 272,392 159,231 110,492 29,788 253.60%
Tax -48,300 -80,948 -73,840 -77,552 -25,976 -31,786 -12,208 149.11%
NP 151,487 193,745 195,456 194,840 133,255 78,705 17,580 317.57%
-
NP to SH 138,369 171,958 174,378 175,424 121,668 70,620 16,648 307.69%
-
Tax Rate 24.18% 29.47% 27.42% 28.47% 16.31% 28.77% 40.98% -
Total Cost 658,500 682,086 591,388 582,796 519,644 496,801 456,572 27.51%
-
Net Worth 1,350,373 1,341,288 1,298,946 1,278,278 1,234,751 1,166,076 1,123,315 12.99%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 31,752 - - - 31,753 - - -
Div Payout % 22.95% - - - 26.10% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 1,350,373 1,341,288 1,298,946 1,278,278 1,234,751 1,166,076 1,123,315 12.99%
NOSH 529,205 529,212 529,059 529,022 529,232 529,120 530,191 -0.12%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 18.70% 22.12% 24.84% 25.06% 20.41% 13.68% 3.71% -
ROE 10.25% 12.82% 13.42% 13.72% 9.85% 6.06% 1.48% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 153.06 165.50 148.73 146.99 123.37 108.77 89.43 42.84%
EPS 21.99 32.49 32.96 33.16 22.99 13.35 3.14 263.88%
DPS 6.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 2.5517 2.5345 2.4552 2.4163 2.3331 2.2038 2.1187 13.13%
Adjusted Per Share Value based on latest NOSH - 529,022
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 129.01 139.50 125.32 123.86 103.99 91.66 75.52 42.67%
EPS 22.04 27.39 27.77 27.94 19.38 11.25 2.65 307.87%
DPS 5.06 0.00 0.00 0.00 5.06 0.00 0.00 -
NAPS 2.1508 2.1363 2.0689 2.0359 1.9666 1.8572 1.7891 12.99%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.43 1.86 3.98 3.24 3.98 2.74 3.08 -
P/RPS 0.93 1.12 2.68 2.20 3.23 2.52 3.44 -58.02%
P/EPS 5.47 5.72 12.08 9.77 17.31 20.53 98.09 -85.27%
EY 18.28 17.47 8.28 10.23 5.78 4.87 1.02 578.86%
DY 4.20 0.00 0.00 0.00 1.51 0.00 0.00 -
P/NAPS 0.56 0.73 1.62 1.34 1.71 1.24 1.45 -46.81%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 20/02/09 20/11/08 20/08/08 22/05/08 25/02/08 23/11/07 21/08/07 -
Price 1.46 1.47 2.45 4.10 3.76 3.40 2.57 -
P/RPS 0.95 0.89 1.65 2.79 3.05 3.13 2.87 -51.98%
P/EPS 5.58 4.52 7.43 12.36 16.36 25.47 81.85 -83.17%
EY 17.91 22.10 13.45 8.09 6.11 3.93 1.22 494.68%
DY 4.11 0.00 0.00 0.00 1.60 0.00 0.00 -
P/NAPS 0.57 0.58 1.00 1.70 1.61 1.54 1.21 -39.31%

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