[TWSPLNT] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 4.35%
YoY- 94.96%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,703,854 1,199,021 1,131,444 919,720 909,126 820,901 753,666 71.99%
PBT 476,824 477,374 427,958 302,676 282,408 216,081 168,666 99.55%
Tax -112,100 -122,618 -119,210 -86,580 -70,452 -61,194 -54,724 61.08%
NP 364,724 354,756 308,748 216,096 211,956 154,886 113,942 116.73%
-
NP to SH 333,891 316,681 277,422 194,512 186,404 137,434 105,562 115.02%
-
Tax Rate 23.51% 25.69% 27.86% 28.60% 24.95% 28.32% 32.45% -
Total Cost 1,339,130 844,265 822,696 703,624 697,170 666,014 639,724 63.41%
-
Net Worth 2,156,104 2,066,251 1,948,748 1,865,918 1,808,416 1,731,840 1,671,503 18.44%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 94,372 41,944 - - 62,923 41,951 - -
Div Payout % 28.26% 13.25% - - 33.76% 30.53% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 2,156,104 2,066,251 1,948,748 1,865,918 1,808,416 1,731,840 1,671,503 18.44%
NOSH 629,152 629,168 629,074 629,081 629,233 629,279 629,094 0.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 21.41% 29.59% 27.29% 23.50% 23.31% 18.87% 15.12% -
ROE 15.49% 15.33% 14.24% 10.42% 10.31% 7.94% 6.32% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 270.82 190.57 179.86 146.20 144.48 130.45 119.80 71.99%
EPS 53.07 50.33 44.10 30.92 29.63 21.84 16.78 115.01%
DPS 15.00 6.67 0.00 0.00 10.00 6.67 0.00 -
NAPS 3.427 3.2841 3.0978 2.9661 2.874 2.7521 2.657 18.43%
Adjusted Per Share Value based on latest NOSH - 629,081
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 271.38 190.97 180.21 146.49 144.80 130.75 120.04 71.99%
EPS 53.18 50.44 44.19 30.98 29.69 21.89 16.81 115.05%
DPS 15.03 6.68 0.00 0.00 10.02 6.68 0.00 -
NAPS 3.4341 3.291 3.1038 2.9719 2.8803 2.7583 2.6622 18.44%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 4.34 3.09 3.79 3.16 3.39 2.03 1.58 -
P/RPS 1.60 1.62 2.11 2.16 2.35 1.56 1.32 13.64%
P/EPS 8.18 6.14 8.59 10.22 11.44 9.29 9.42 -8.95%
EY 12.23 16.29 11.64 9.78 8.74 10.76 10.62 9.83%
DY 3.46 2.16 0.00 0.00 2.95 3.28 0.00 -
P/NAPS 1.27 0.94 1.22 1.07 1.18 0.74 0.59 66.47%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 21/02/12 17/11/11 18/08/11 19/05/11 18/02/11 19/11/10 18/08/10 -
Price 4.74 3.60 3.49 3.82 3.27 2.26 1.70 -
P/RPS 1.75 1.89 1.94 2.61 2.26 1.73 1.42 14.90%
P/EPS 8.93 7.15 7.91 12.35 11.04 10.35 10.13 -8.04%
EY 11.20 13.98 12.64 8.09 9.06 9.66 9.87 8.76%
DY 3.16 1.85 0.00 0.00 3.06 2.95 0.00 -
P/NAPS 1.38 1.10 1.13 1.29 1.14 0.82 0.64 66.67%

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