[TWSPLNT] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 40.58%
YoY- 79.12%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 2,202,173 1,389,404 608,450 1,703,854 899,266 565,722 229,930 349.14%
PBT 201,198 93,207 10,509 476,824 358,031 213,979 75,669 91.58%
Tax -53,589 -29,488 -9,864 -112,100 -91,964 -59,605 -21,645 82.70%
NP 147,609 63,719 645 364,724 266,067 154,374 54,024 95.08%
-
NP to SH 132,654 62,629 4,337 333,891 237,511 138,711 48,628 94.87%
-
Tax Rate 26.63% 31.64% 93.86% 23.51% 25.69% 27.86% 28.60% -
Total Cost 2,054,564 1,325,685 607,805 1,339,130 633,199 411,348 175,906 412.48%
-
Net Worth 2,266,885 2,184,461 2,156,431 2,156,104 2,066,251 1,948,748 1,865,918 13.81%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 31,464 - - 94,372 31,458 - - -
Div Payout % 23.72% - - 28.26% 13.25% - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 2,266,885 2,184,461 2,156,431 2,156,104 2,066,251 1,948,748 1,865,918 13.81%
NOSH 629,288 629,437 628,550 629,152 629,168 629,074 629,081 0.02%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 6.70% 4.59% 0.11% 21.41% 29.59% 27.29% 23.50% -
ROE 5.85% 2.87% 0.20% 15.49% 11.49% 7.12% 2.61% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 349.95 220.74 96.80 270.82 142.93 89.93 36.55 349.04%
EPS 21.08 9.95 0.69 53.07 37.75 22.05 7.73 94.83%
DPS 5.00 0.00 0.00 15.00 5.00 0.00 0.00 -
NAPS 3.6023 3.4705 3.4308 3.427 3.2841 3.0978 2.9661 13.79%
Adjusted Per Share Value based on latest NOSH - 629,113
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 350.74 221.29 96.91 271.38 143.23 90.10 36.62 349.14%
EPS 21.13 9.98 0.69 53.18 37.83 22.09 7.75 94.80%
DPS 5.01 0.00 0.00 15.03 5.01 0.00 0.00 -
NAPS 3.6105 3.4792 3.4346 3.4341 3.291 3.1038 2.9719 13.81%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 4.33 4.80 4.81 4.34 3.09 3.79 3.16 -
P/RPS 1.24 2.17 4.97 1.60 2.16 4.21 8.65 -72.51%
P/EPS 20.54 48.24 697.10 8.18 8.19 17.19 40.88 -36.71%
EY 4.87 2.07 0.14 12.23 12.22 5.82 2.45 57.89%
DY 1.15 0.00 0.00 3.46 1.62 0.00 0.00 -
P/NAPS 1.20 1.38 1.40 1.27 0.94 1.22 1.07 7.92%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 14/08/12 16/05/12 21/02/12 17/11/11 18/08/11 19/05/11 -
Price 4.07 4.49 5.42 4.74 3.60 3.49 3.82 -
P/RPS 1.16 2.03 5.60 1.75 2.52 3.88 10.45 -76.81%
P/EPS 19.31 45.13 785.51 8.93 9.54 15.83 49.42 -46.46%
EY 5.18 2.22 0.13 11.20 10.49 6.32 2.02 87.02%
DY 1.23 0.00 0.00 3.16 1.39 0.00 0.00 -
P/NAPS 1.13 1.29 1.58 1.38 1.10 1.13 1.29 -8.42%

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