[TWSPLNT] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 7.29%
YoY- 13.73%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 465,796 282,313 133,008 809,987 656,874 393,422 194,409 78.95%
PBT 24,395 -12,021 -11,755 199,787 206,020 134,648 68,098 -49.52%
Tax -10,935 -1,538 -97 -48,300 -60,711 -36,920 -19,388 -31.71%
NP 13,460 -13,559 -11,852 151,487 145,309 97,728 48,710 -57.54%
-
NP to SH 14,123 -10,288 -9,432 138,369 128,969 87,189 43,856 -52.98%
-
Tax Rate 44.82% - - 24.18% 29.47% 27.42% 28.47% -
Total Cost 452,336 295,872 144,860 658,500 511,565 295,694 145,699 112.66%
-
Net Worth 1,596,214 1,560,451 1,593,190 1,350,373 1,341,288 1,298,946 1,278,278 15.94%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 31,752 - - - -
Div Payout % - - - 22.95% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,596,214 1,560,451 1,593,190 1,350,373 1,341,288 1,298,946 1,278,278 15.94%
NOSH 630,491 627,317 628,800 529,205 529,212 529,059 529,022 12.39%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 2.89% -4.80% -8.91% 18.70% 22.12% 24.84% 25.06% -
ROE 0.88% -0.66% -0.59% 10.25% 9.62% 6.71% 3.43% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 73.88 45.00 21.15 153.06 124.12 74.36 36.75 59.21%
EPS 2.24 -1.64 -1.50 21.99 24.37 16.48 8.29 -58.17%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 2.5317 2.4875 2.5337 2.5517 2.5345 2.4552 2.4163 3.15%
Adjusted Per Share Value based on latest NOSH - 528,999
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 74.19 44.96 21.18 129.01 104.62 62.66 30.96 78.97%
EPS 2.25 -1.64 -1.50 22.04 20.54 13.89 6.99 -52.99%
DPS 0.00 0.00 0.00 5.06 0.00 0.00 0.00 -
NAPS 2.5423 2.4854 2.5375 2.1508 2.1363 2.0689 2.0359 15.94%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.64 1.67 1.42 1.43 1.86 3.98 3.24 -
P/RPS 2.22 3.71 6.71 0.93 1.50 5.35 8.82 -60.10%
P/EPS 73.21 -101.83 -94.67 5.47 7.63 24.15 39.08 51.90%
EY 1.37 -0.98 -1.06 18.28 13.10 4.14 2.56 -34.05%
DY 0.00 0.00 0.00 4.20 0.00 0.00 0.00 -
P/NAPS 0.65 0.67 0.56 0.56 0.73 1.62 1.34 -38.23%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 12/11/09 21/08/09 22/05/09 20/02/09 20/11/08 20/08/08 22/05/08 -
Price 1.65 1.75 2.09 1.46 1.47 2.45 4.10 -
P/RPS 2.23 3.89 9.88 0.95 1.18 3.29 11.16 -65.78%
P/EPS 73.66 -106.71 -139.33 5.58 6.03 14.87 49.46 30.38%
EY 1.36 -0.94 -0.72 17.91 16.58 6.73 2.02 -23.16%
DY 0.00 0.00 0.00 4.11 0.00 0.00 0.00 -
P/NAPS 0.65 0.70 0.82 0.57 0.58 1.00 1.70 -47.28%

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