[TWSPLNT] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
19-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 95.29%
YoY- 629.85%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 565,722 229,930 909,126 615,676 376,833 183,386 677,424 -11.34%
PBT 213,979 75,669 282,408 162,061 84,333 39,844 78,347 95.74%
Tax -59,605 -21,645 -70,452 -45,896 -27,362 -12,636 -23,953 83.93%
NP 154,374 54,024 211,956 116,165 56,971 27,208 54,394 100.83%
-
NP to SH 138,711 48,628 186,404 103,076 52,781 24,943 51,545 93.82%
-
Tax Rate 27.86% 28.60% 24.95% 28.32% 32.45% 31.71% 30.57% -
Total Cost 411,348 175,906 697,170 499,511 319,862 156,178 623,030 -24.23%
-
Net Worth 1,948,748 1,865,918 1,808,416 1,731,840 1,671,503 1,668,913 1,637,113 12.35%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 62,923 31,463 - - 37,744 -
Div Payout % - - 33.76% 30.53% - - 73.23% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,948,748 1,865,918 1,808,416 1,731,840 1,671,503 1,668,913 1,637,113 12.35%
NOSH 629,074 629,081 629,233 629,279 629,094 629,873 629,078 -0.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 27.29% 23.50% 23.31% 18.87% 15.12% 14.84% 8.03% -
ROE 7.12% 2.61% 10.31% 5.95% 3.16% 1.49% 3.15% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 89.93 36.55 144.48 97.84 59.90 29.11 107.69 -11.35%
EPS 22.05 7.73 29.63 16.38 8.39 3.96 8.19 93.88%
DPS 0.00 0.00 10.00 5.00 0.00 0.00 6.00 -
NAPS 3.0978 2.9661 2.874 2.7521 2.657 2.6496 2.6024 12.35%
Adjusted Per Share Value based on latest NOSH - 629,474
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 90.10 36.62 144.80 98.06 60.02 29.21 107.89 -11.34%
EPS 22.09 7.75 29.69 16.42 8.41 3.97 8.21 93.80%
DPS 0.00 0.00 10.02 5.01 0.00 0.00 6.01 -
NAPS 3.1038 2.9719 2.8803 2.7583 2.6622 2.6581 2.6075 12.35%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.79 3.16 3.39 2.03 1.58 1.65 1.59 -
P/RPS 4.21 8.65 2.35 2.07 2.64 5.67 1.48 101.14%
P/EPS 17.19 40.88 11.44 12.39 18.83 41.67 19.41 -7.79%
EY 5.82 2.45 8.74 8.07 5.31 2.40 5.15 8.51%
DY 0.00 0.00 2.95 2.46 0.00 0.00 3.77 -
P/NAPS 1.22 1.07 1.18 0.74 0.59 0.62 0.61 58.94%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 18/08/11 19/05/11 18/02/11 19/11/10 18/08/10 21/05/10 19/02/10 -
Price 3.49 3.82 3.27 2.26 1.70 1.52 1.53 -
P/RPS 3.88 10.45 2.26 2.31 2.84 5.22 1.42 95.80%
P/EPS 15.83 49.42 11.04 13.80 20.26 38.38 18.67 -10.44%
EY 6.32 2.02 9.06 7.25 4.94 2.61 5.36 11.64%
DY 0.00 0.00 3.06 2.21 0.00 0.00 3.92 -
P/NAPS 1.13 1.29 1.14 0.82 0.64 0.57 0.59 54.40%

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