[TWSPLNT] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 111.81%
YoY- -44.15%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 2,797,684 2,202,173 1,389,404 608,450 1,703,854 899,266 565,722 188.86%
PBT 246,993 201,198 93,207 10,509 476,824 358,031 213,979 9.99%
Tax -85,086 -53,589 -29,488 -9,864 -112,100 -91,964 -59,605 26.64%
NP 161,907 147,609 63,719 645 364,724 266,067 154,374 3.21%
-
NP to SH 142,323 132,654 62,629 4,337 333,891 237,511 138,711 1.72%
-
Tax Rate 34.45% 26.63% 31.64% 93.86% 23.51% 25.69% 27.86% -
Total Cost 2,635,777 2,054,564 1,325,685 607,805 1,339,130 633,199 411,348 243.04%
-
Net Worth 2,254,768 2,266,885 2,184,461 2,156,431 2,156,104 2,066,251 1,948,748 10.16%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 31,459 31,464 - - 94,372 31,458 - -
Div Payout % 22.10% 23.72% - - 28.26% 13.25% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 2,254,768 2,266,885 2,184,461 2,156,431 2,156,104 2,066,251 1,948,748 10.16%
NOSH 629,190 629,288 629,437 628,550 629,152 629,168 629,074 0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 5.79% 6.70% 4.59% 0.11% 21.41% 29.59% 27.29% -
ROE 6.31% 5.85% 2.87% 0.20% 15.49% 11.49% 7.12% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 444.65 349.95 220.74 96.80 270.82 142.93 89.93 188.82%
EPS 22.62 21.08 9.95 0.69 53.07 37.75 22.05 1.70%
DPS 5.00 5.00 0.00 0.00 15.00 5.00 0.00 -
NAPS 3.5836 3.6023 3.4705 3.4308 3.427 3.2841 3.0978 10.15%
Adjusted Per Share Value based on latest NOSH - 629,155
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 445.59 350.74 221.29 96.91 271.38 143.23 90.10 188.87%
EPS 22.67 21.13 9.98 0.69 53.18 37.83 22.09 1.73%
DPS 5.01 5.01 0.00 0.00 15.03 5.01 0.00 -
NAPS 3.5912 3.6105 3.4792 3.4346 3.4341 3.291 3.1038 10.16%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 4.10 4.33 4.80 4.81 4.34 3.09 3.79 -
P/RPS 0.92 1.24 2.17 4.97 1.60 2.16 4.21 -63.55%
P/EPS 18.13 20.54 48.24 697.10 8.18 8.19 17.19 3.59%
EY 5.52 4.87 2.07 0.14 12.23 12.22 5.82 -3.45%
DY 1.22 1.15 0.00 0.00 3.46 1.62 0.00 -
P/NAPS 1.14 1.20 1.38 1.40 1.27 0.94 1.22 -4.40%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 01/03/13 22/11/12 14/08/12 16/05/12 21/02/12 17/11/11 18/08/11 -
Price 4.95 4.07 4.49 5.42 4.74 3.60 3.49 -
P/RPS 1.11 1.16 2.03 5.60 1.75 2.52 3.88 -56.41%
P/EPS 21.88 19.31 45.13 785.51 8.93 9.54 15.83 23.96%
EY 4.57 5.18 2.22 0.13 11.20 10.49 6.32 -19.35%
DY 1.01 1.23 0.00 0.00 3.16 1.39 0.00 -
P/NAPS 1.38 1.13 1.29 1.58 1.38 1.10 1.13 14.18%

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