[TWSPLNT] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -40.54%
YoY- 170.0%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 85,419 64,693 41,590 17,577 77,104 55,675 35,067 80.55%
PBT -54,452 -54,082 15,440 5,569 15,388 10,356 8,367 -
Tax 18,630 9,608 -1,297 -115 -6,216 -3,804 -95 -
NP -35,822 -44,474 14,143 5,454 9,172 6,552 8,272 -
-
NP to SH -35,822 -44,474 14,143 5,454 9,172 6,552 8,272 -
-
Tax Rate - - 8.40% 2.07% 40.40% 36.73% 1.14% -
Total Cost 121,241 109,167 27,447 12,123 67,932 49,123 26,795 172.31%
-
Net Worth 412,776 400,265 393,572 387,058 384,167 391,581 393,599 3.20%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 3,199 3,176 3,199 - - - - -
Div Payout % 0.00% 0.00% 22.62% - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 412,776 400,265 393,572 387,058 384,167 391,581 393,599 3.20%
NOSH 159,991 158,835 159,988 159,941 160,069 159,829 159,999 -0.00%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -41.94% -68.75% 34.01% 31.03% 11.90% 11.77% 23.59% -
ROE -8.68% -11.11% 3.59% 1.41% 2.39% 1.67% 2.10% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 53.39 40.73 26.00 10.99 48.17 34.83 21.92 80.54%
EPS -22.39 -28.00 8.84 3.41 5.73 4.10 5.17 -
DPS 2.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 2.58 2.52 2.46 2.42 2.40 2.45 2.46 3.21%
Adjusted Per Share Value based on latest NOSH - 159,941
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 13.60 10.30 6.62 2.80 12.28 8.87 5.59 80.40%
EPS -5.71 -7.08 2.25 0.87 1.46 1.04 1.32 -
DPS 0.51 0.51 0.51 0.00 0.00 0.00 0.00 -
NAPS 0.6574 0.6375 0.6268 0.6165 0.6119 0.6237 0.6269 3.20%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.06 1.12 1.15 1.28 1.22 1.55 0.95 -
P/RPS 1.99 2.75 4.42 11.65 2.53 4.45 4.33 -40.30%
P/EPS -4.73 -4.00 13.01 37.54 21.29 37.81 18.38 -
EY -21.12 -25.00 7.69 2.66 4.70 2.64 5.44 -
DY 1.89 1.79 1.74 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.44 0.47 0.53 0.51 0.63 0.39 3.37%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 22/02/05 22/11/04 01/09/04 25/05/04 27/02/04 14/11/03 27/08/03 -
Price 1.00 1.12 1.12 1.12 1.36 1.40 1.25 -
P/RPS 1.87 2.75 4.31 10.19 2.82 4.02 5.70 -52.27%
P/EPS -4.47 -4.00 12.67 32.84 23.73 34.15 24.18 -
EY -22.39 -25.00 7.89 3.04 4.21 2.93 4.14 -
DY 2.00 1.79 1.79 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.44 0.46 0.46 0.57 0.57 0.51 -16.30%

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