[TWSPLNT] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 309.5%
YoY- 687.08%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 17,577 77,104 55,675 35,067 15,178 57,331 40,121 -42.28%
PBT 5,569 15,388 10,356 8,367 2,196 2,247 962 222.06%
Tax -115 -6,216 -3,804 -95 -176 781 531 -
NP 5,454 9,172 6,552 8,272 2,020 3,028 1,493 137.00%
-
NP to SH 5,454 9,172 6,552 8,272 2,020 3,028 1,493 137.00%
-
Tax Rate 2.07% 40.40% 36.73% 1.14% 8.01% -34.76% -55.20% -
Total Cost 12,123 67,932 49,123 26,795 13,158 54,303 38,628 -53.78%
-
Net Worth 387,058 384,167 391,581 393,599 389,571 405,335 407,657 -3.39%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 387,058 384,167 391,581 393,599 389,571 405,335 407,657 -3.39%
NOSH 159,941 160,069 159,829 159,999 160,317 160,211 160,495 -0.23%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 31.03% 11.90% 11.77% 23.59% 13.31% 5.28% 3.72% -
ROE 1.41% 2.39% 1.67% 2.10% 0.52% 0.75% 0.37% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 10.99 48.17 34.83 21.92 9.47 35.78 25.00 -42.15%
EPS 3.41 5.73 4.10 5.17 1.26 1.89 0.93 137.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.42 2.40 2.45 2.46 2.43 2.53 2.54 -3.17%
Adjusted Per Share Value based on latest NOSH - 159,923
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 2.80 12.28 8.87 5.59 2.42 9.13 6.39 -42.28%
EPS 0.87 1.46 1.04 1.32 0.32 0.48 0.24 135.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6165 0.6119 0.6237 0.6269 0.6205 0.6456 0.6493 -3.39%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.28 1.22 1.55 0.95 0.85 1.02 1.03 -
P/RPS 11.65 2.53 4.45 4.33 8.98 2.85 4.12 99.83%
P/EPS 37.54 21.29 37.81 18.38 67.46 53.97 110.72 -51.34%
EY 2.66 4.70 2.64 5.44 1.48 1.85 0.90 105.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.51 0.63 0.39 0.35 0.40 0.41 18.64%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 25/05/04 27/02/04 14/11/03 27/08/03 28/05/03 28/02/03 29/11/02 -
Price 1.12 1.36 1.40 1.25 0.90 0.95 1.05 -
P/RPS 10.19 2.82 4.02 5.70 9.51 2.65 4.20 80.46%
P/EPS 32.84 23.73 34.15 24.18 71.43 50.26 112.87 -56.05%
EY 3.04 4.21 2.93 4.14 1.40 1.99 0.89 126.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.57 0.57 0.51 0.37 0.38 0.41 7.96%

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