[TWSPLNT] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
20-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 98.81%
YoY- 947.44%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 133,008 809,987 656,874 393,422 194,409 652,899 431,630 -54.34%
PBT -11,755 199,787 206,020 134,648 68,098 159,231 82,869 -
Tax -97 -48,300 -60,711 -36,920 -19,388 -25,976 -23,840 -97.44%
NP -11,852 151,487 145,309 97,728 48,710 133,255 59,029 -
-
NP to SH -9,432 138,369 128,969 87,189 43,856 121,668 52,965 -
-
Tax Rate - 24.18% 29.47% 27.42% 28.47% 16.31% 28.77% -
Total Cost 144,860 658,500 511,565 295,694 145,699 519,644 372,601 -46.70%
-
Net Worth 1,593,190 1,350,373 1,341,288 1,298,946 1,278,278 1,234,751 1,166,076 23.10%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 31,752 - - - 31,753 - -
Div Payout % - 22.95% - - - 26.10% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 1,593,190 1,350,373 1,341,288 1,298,946 1,278,278 1,234,751 1,166,076 23.10%
NOSH 628,800 529,205 529,212 529,059 529,022 529,232 529,120 12.18%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -8.91% 18.70% 22.12% 24.84% 25.06% 20.41% 13.68% -
ROE -0.59% 10.25% 9.62% 6.71% 3.43% 9.85% 4.54% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 21.15 153.06 124.12 74.36 36.75 123.37 81.57 -59.30%
EPS -1.50 21.99 24.37 16.48 8.29 22.99 10.01 -
DPS 0.00 6.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 2.5337 2.5517 2.5345 2.4552 2.4163 2.3331 2.2038 9.73%
Adjusted Per Share Value based on latest NOSH - 529,096
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 21.18 129.01 104.62 62.66 30.96 103.99 68.75 -54.35%
EPS -1.50 22.04 20.54 13.89 6.99 19.38 8.44 -
DPS 0.00 5.06 0.00 0.00 0.00 5.06 0.00 -
NAPS 2.5375 2.1508 2.1363 2.0689 2.0359 1.9666 1.8572 23.10%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.42 1.43 1.86 3.98 3.24 3.98 2.74 -
P/RPS 6.71 0.93 1.50 5.35 8.82 3.23 3.36 58.51%
P/EPS -94.67 5.47 7.63 24.15 39.08 17.31 27.37 -
EY -1.06 18.28 13.10 4.14 2.56 5.78 3.65 -
DY 0.00 4.20 0.00 0.00 0.00 1.51 0.00 -
P/NAPS 0.56 0.56 0.73 1.62 1.34 1.71 1.24 -41.10%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 22/05/09 20/02/09 20/11/08 20/08/08 22/05/08 25/02/08 23/11/07 -
Price 2.09 1.46 1.47 2.45 4.10 3.76 3.40 -
P/RPS 9.88 0.95 1.18 3.29 11.16 3.05 4.17 77.63%
P/EPS -139.33 5.58 6.03 14.87 49.46 16.36 33.97 -
EY -0.72 17.91 16.58 6.73 2.02 6.11 2.94 -
DY 0.00 4.11 0.00 0.00 0.00 1.60 0.00 -
P/NAPS 0.82 0.57 0.58 1.00 1.70 1.61 1.54 -34.28%

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