[TWSPLNT] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 71.23%
YoY- 130.42%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,389,404 608,450 1,703,854 899,266 565,722 229,930 909,126 32.71%
PBT 93,207 10,509 476,824 358,031 213,979 75,669 282,408 -52.27%
Tax -29,488 -9,864 -112,100 -91,964 -59,605 -21,645 -70,452 -44.07%
NP 63,719 645 364,724 266,067 154,374 54,024 211,956 -55.15%
-
NP to SH 62,629 4,337 333,891 237,511 138,711 48,628 186,404 -51.70%
-
Tax Rate 31.64% 93.86% 23.51% 25.69% 27.86% 28.60% 24.95% -
Total Cost 1,325,685 607,805 1,339,130 633,199 411,348 175,906 697,170 53.54%
-
Net Worth 2,184,461 2,156,431 2,156,104 2,066,251 1,948,748 1,865,918 1,808,416 13.43%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 94,372 31,458 - - 62,923 -
Div Payout % - - 28.26% 13.25% - - 33.76% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 2,184,461 2,156,431 2,156,104 2,066,251 1,948,748 1,865,918 1,808,416 13.43%
NOSH 629,437 628,550 629,152 629,168 629,074 629,081 629,233 0.02%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.59% 0.11% 21.41% 29.59% 27.29% 23.50% 23.31% -
ROE 2.87% 0.20% 15.49% 11.49% 7.12% 2.61% 10.31% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 220.74 96.80 270.82 142.93 89.93 36.55 144.48 32.68%
EPS 9.95 0.69 53.07 37.75 22.05 7.73 29.63 -51.71%
DPS 0.00 0.00 15.00 5.00 0.00 0.00 10.00 -
NAPS 3.4705 3.4308 3.427 3.2841 3.0978 2.9661 2.874 13.41%
Adjusted Per Share Value based on latest NOSH - 629,299
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 221.29 96.91 271.38 143.23 90.10 36.62 144.80 32.71%
EPS 9.98 0.69 53.18 37.83 22.09 7.75 29.69 -51.68%
DPS 0.00 0.00 15.03 5.01 0.00 0.00 10.02 -
NAPS 3.4792 3.4346 3.4341 3.291 3.1038 2.9719 2.8803 13.43%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 4.80 4.81 4.34 3.09 3.79 3.16 3.39 -
P/RPS 2.17 4.97 1.60 2.16 4.21 8.65 2.35 -5.17%
P/EPS 48.24 697.10 8.18 8.19 17.19 40.88 11.44 161.23%
EY 2.07 0.14 12.23 12.22 5.82 2.45 8.74 -61.75%
DY 0.00 0.00 3.46 1.62 0.00 0.00 2.95 -
P/NAPS 1.38 1.40 1.27 0.94 1.22 1.07 1.18 11.01%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 14/08/12 16/05/12 21/02/12 17/11/11 18/08/11 19/05/11 18/02/11 -
Price 4.49 5.42 4.74 3.60 3.49 3.82 3.27 -
P/RPS 2.03 5.60 1.75 2.52 3.88 10.45 2.26 -6.91%
P/EPS 45.13 785.51 8.93 9.54 15.83 49.42 11.04 155.88%
EY 2.22 0.13 11.20 10.49 6.32 2.02 9.06 -60.87%
DY 0.00 0.00 3.16 1.39 0.00 0.00 3.06 -
P/NAPS 1.29 1.58 1.38 1.10 1.13 1.29 1.14 8.59%

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