[TWSPLNT] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
18-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 80.84%
YoY- 261.63%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 899,266 565,722 229,930 909,126 615,676 376,833 183,386 188.35%
PBT 358,031 213,979 75,669 282,408 162,061 84,333 39,844 331.64%
Tax -91,964 -59,605 -21,645 -70,452 -45,896 -27,362 -12,636 275.10%
NP 266,067 154,374 54,024 211,956 116,165 56,971 27,208 356.66%
-
NP to SH 237,511 138,711 48,628 186,404 103,076 52,781 24,943 348.63%
-
Tax Rate 25.69% 27.86% 28.60% 24.95% 28.32% 32.45% 31.71% -
Total Cost 633,199 411,348 175,906 697,170 499,511 319,862 156,178 154.04%
-
Net Worth 2,066,251 1,948,748 1,865,918 1,808,416 1,731,840 1,671,503 1,668,913 15.28%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 31,458 - - 62,923 31,463 - - -
Div Payout % 13.25% - - 33.76% 30.53% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 2,066,251 1,948,748 1,865,918 1,808,416 1,731,840 1,671,503 1,668,913 15.28%
NOSH 629,168 629,074 629,081 629,233 629,279 629,094 629,873 -0.07%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 29.59% 27.29% 23.50% 23.31% 18.87% 15.12% 14.84% -
ROE 11.49% 7.12% 2.61% 10.31% 5.95% 3.16% 1.49% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 142.93 89.93 36.55 144.48 97.84 59.90 29.11 188.60%
EPS 37.75 22.05 7.73 29.63 16.38 8.39 3.96 348.97%
DPS 5.00 0.00 0.00 10.00 5.00 0.00 0.00 -
NAPS 3.2841 3.0978 2.9661 2.874 2.7521 2.657 2.6496 15.37%
Adjusted Per Share Value based on latest NOSH - 629,175
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 143.23 90.10 36.62 144.80 98.06 60.02 29.21 188.34%
EPS 37.83 22.09 7.75 29.69 16.42 8.41 3.97 348.85%
DPS 5.01 0.00 0.00 10.02 5.01 0.00 0.00 -
NAPS 3.291 3.1038 2.9719 2.8803 2.7583 2.6622 2.6581 15.28%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 3.09 3.79 3.16 3.39 2.03 1.58 1.65 -
P/RPS 2.16 4.21 8.65 2.35 2.07 2.64 5.67 -47.41%
P/EPS 8.19 17.19 40.88 11.44 12.39 18.83 41.67 -66.16%
EY 12.22 5.82 2.45 8.74 8.07 5.31 2.40 195.67%
DY 1.62 0.00 0.00 2.95 2.46 0.00 0.00 -
P/NAPS 0.94 1.22 1.07 1.18 0.74 0.59 0.62 31.94%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 18/08/11 19/05/11 18/02/11 19/11/10 18/08/10 21/05/10 -
Price 3.60 3.49 3.82 3.27 2.26 1.70 1.52 -
P/RPS 2.52 3.88 10.45 2.26 2.31 2.84 5.22 -38.43%
P/EPS 9.54 15.83 49.42 11.04 13.80 20.26 38.38 -60.43%
EY 10.49 6.32 2.02 9.06 7.25 4.94 2.61 152.57%
DY 1.39 0.00 0.00 3.06 2.21 0.00 0.00 -
P/NAPS 1.10 1.13 1.29 1.14 0.82 0.64 0.57 54.94%

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