[TWSPLNT] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 185.25%
YoY- 162.8%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 608,450 1,703,854 899,266 565,722 229,930 909,126 615,676 -0.78%
PBT 10,509 476,824 358,031 213,979 75,669 282,408 162,061 -83.83%
Tax -9,864 -112,100 -91,964 -59,605 -21,645 -70,452 -45,896 -64.08%
NP 645 364,724 266,067 154,374 54,024 211,956 116,165 -96.85%
-
NP to SH 4,337 333,891 237,511 138,711 48,628 186,404 103,076 -87.87%
-
Tax Rate 93.86% 23.51% 25.69% 27.86% 28.60% 24.95% 28.32% -
Total Cost 607,805 1,339,130 633,199 411,348 175,906 697,170 499,511 13.96%
-
Net Worth 2,156,431 2,156,104 2,066,251 1,948,748 1,865,918 1,808,416 1,731,840 15.72%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 94,372 31,458 - - 62,923 31,463 -
Div Payout % - 28.26% 13.25% - - 33.76% 30.53% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 2,156,431 2,156,104 2,066,251 1,948,748 1,865,918 1,808,416 1,731,840 15.72%
NOSH 628,550 629,152 629,168 629,074 629,081 629,233 629,279 -0.07%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 0.11% 21.41% 29.59% 27.29% 23.50% 23.31% 18.87% -
ROE 0.20% 15.49% 11.49% 7.12% 2.61% 10.31% 5.95% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 96.80 270.82 142.93 89.93 36.55 144.48 97.84 -0.70%
EPS 0.69 53.07 37.75 22.05 7.73 29.63 16.38 -87.87%
DPS 0.00 15.00 5.00 0.00 0.00 10.00 5.00 -
NAPS 3.4308 3.427 3.2841 3.0978 2.9661 2.874 2.7521 15.81%
Adjusted Per Share Value based on latest NOSH - 629,071
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 96.91 271.38 143.23 90.10 36.62 144.80 98.06 -0.78%
EPS 0.69 53.18 37.83 22.09 7.75 29.69 16.42 -87.88%
DPS 0.00 15.03 5.01 0.00 0.00 10.02 5.01 -
NAPS 3.4346 3.4341 3.291 3.1038 2.9719 2.8803 2.7583 15.72%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 4.81 4.34 3.09 3.79 3.16 3.39 2.03 -
P/RPS 4.97 1.60 2.16 4.21 8.65 2.35 2.07 79.20%
P/EPS 697.10 8.18 8.19 17.19 40.88 11.44 12.39 1364.70%
EY 0.14 12.23 12.22 5.82 2.45 8.74 8.07 -93.28%
DY 0.00 3.46 1.62 0.00 0.00 2.95 2.46 -
P/NAPS 1.40 1.27 0.94 1.22 1.07 1.18 0.74 52.90%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 16/05/12 21/02/12 17/11/11 18/08/11 19/05/11 18/02/11 19/11/10 -
Price 5.42 4.74 3.60 3.49 3.82 3.27 2.26 -
P/RPS 5.60 1.75 2.52 3.88 10.45 2.26 2.31 80.36%
P/EPS 785.51 8.93 9.54 15.83 49.42 11.04 13.80 1376.09%
EY 0.13 11.20 10.49 6.32 2.02 9.06 7.25 -93.13%
DY 0.00 3.16 1.39 0.00 0.00 3.06 2.21 -
P/NAPS 1.58 1.38 1.10 1.13 1.29 1.14 0.82 54.78%

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