[TWSPLNT] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -63.95%
YoY- 21703.94%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 809,987 656,874 393,422 194,409 652,899 431,630 237,076 126.00%
PBT 199,787 206,020 134,648 68,098 159,231 82,869 14,894 460.12%
Tax -48,300 -60,711 -36,920 -19,388 -25,976 -23,840 -6,104 294.60%
NP 151,487 145,309 97,728 48,710 133,255 59,029 8,790 561.47%
-
NP to SH 138,369 128,969 87,189 43,856 121,668 52,965 8,324 545.81%
-
Tax Rate 24.18% 29.47% 27.42% 28.47% 16.31% 28.77% 40.98% -
Total Cost 658,500 511,565 295,694 145,699 519,644 372,601 228,286 101.98%
-
Net Worth 1,350,373 1,341,288 1,298,946 1,278,278 1,234,751 1,166,076 1,123,315 12.99%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 31,752 - - - 31,753 - - -
Div Payout % 22.95% - - - 26.10% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 1,350,373 1,341,288 1,298,946 1,278,278 1,234,751 1,166,076 1,123,315 12.99%
NOSH 529,205 529,212 529,059 529,022 529,232 529,120 530,191 -0.12%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 18.70% 22.12% 24.84% 25.06% 20.41% 13.68% 3.71% -
ROE 10.25% 9.62% 6.71% 3.43% 9.85% 4.54% 0.74% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 153.06 124.12 74.36 36.75 123.37 81.57 44.72 126.26%
EPS 21.99 24.37 16.48 8.29 22.99 10.01 1.57 476.42%
DPS 6.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 2.5517 2.5345 2.4552 2.4163 2.3331 2.2038 2.1187 13.13%
Adjusted Per Share Value based on latest NOSH - 529,022
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 129.01 104.62 62.66 30.96 103.99 68.75 37.76 126.00%
EPS 22.04 20.54 13.89 6.99 19.38 8.44 1.33 544.48%
DPS 5.06 0.00 0.00 0.00 5.06 0.00 0.00 -
NAPS 2.1508 2.1363 2.0689 2.0359 1.9666 1.8572 1.7891 12.99%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.43 1.86 3.98 3.24 3.98 2.74 3.08 -
P/RPS 0.93 1.50 5.35 8.82 3.23 3.36 6.89 -73.52%
P/EPS 5.47 7.63 24.15 39.08 17.31 27.37 196.18 -90.70%
EY 18.28 13.10 4.14 2.56 5.78 3.65 0.51 975.37%
DY 4.20 0.00 0.00 0.00 1.51 0.00 0.00 -
P/NAPS 0.56 0.73 1.62 1.34 1.71 1.24 1.45 -46.81%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 20/02/09 20/11/08 20/08/08 22/05/08 25/02/08 23/11/07 21/08/07 -
Price 1.46 1.47 2.45 4.10 3.76 3.40 2.57 -
P/RPS 0.95 1.18 3.29 11.16 3.05 4.17 5.75 -69.72%
P/EPS 5.58 6.03 14.87 49.46 16.36 33.97 163.69 -89.37%
EY 17.91 16.58 6.73 2.02 6.11 2.94 0.61 842.02%
DY 4.11 0.00 0.00 0.00 1.60 0.00 0.00 -
P/NAPS 0.57 0.58 1.00 1.70 1.61 1.54 1.21 -39.31%

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