[TWSPLNT] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -106.82%
YoY- -121.51%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 677,424 465,796 282,313 133,008 809,987 656,874 393,422 43.51%
PBT 78,347 24,395 -12,021 -11,755 199,787 206,020 134,648 -30.23%
Tax -23,953 -10,935 -1,538 -97 -48,300 -60,711 -36,920 -24.99%
NP 54,394 13,460 -13,559 -11,852 151,487 145,309 97,728 -32.26%
-
NP to SH 51,545 14,123 -10,288 -9,432 138,369 128,969 87,189 -29.49%
-
Tax Rate 30.57% 44.82% - - 24.18% 29.47% 27.42% -
Total Cost 623,030 452,336 295,872 144,860 658,500 511,565 295,694 64.13%
-
Net Worth 1,637,113 1,596,214 1,560,451 1,593,190 1,350,373 1,341,288 1,298,946 16.62%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 37,744 - - - 31,752 - - -
Div Payout % 73.23% - - - 22.95% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,637,113 1,596,214 1,560,451 1,593,190 1,350,373 1,341,288 1,298,946 16.62%
NOSH 629,078 630,491 627,317 628,800 529,205 529,212 529,059 12.20%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 8.03% 2.89% -4.80% -8.91% 18.70% 22.12% 24.84% -
ROE 3.15% 0.88% -0.66% -0.59% 10.25% 9.62% 6.71% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 107.69 73.88 45.00 21.15 153.06 124.12 74.36 27.91%
EPS 8.19 2.24 -1.64 -1.50 21.99 24.37 16.48 -37.17%
DPS 6.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 2.6024 2.5317 2.4875 2.5337 2.5517 2.5345 2.4552 3.94%
Adjusted Per Share Value based on latest NOSH - 628,800
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 107.89 74.19 44.96 21.18 129.01 104.62 62.66 43.51%
EPS 8.21 2.25 -1.64 -1.50 22.04 20.54 13.89 -29.50%
DPS 6.01 0.00 0.00 0.00 5.06 0.00 0.00 -
NAPS 2.6075 2.5423 2.4854 2.5375 2.1508 2.1363 2.0689 16.62%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.59 1.64 1.67 1.42 1.43 1.86 3.98 -
P/RPS 1.48 2.22 3.71 6.71 0.93 1.50 5.35 -57.44%
P/EPS 19.41 73.21 -101.83 -94.67 5.47 7.63 24.15 -13.52%
EY 5.15 1.37 -0.98 -1.06 18.28 13.10 4.14 15.61%
DY 3.77 0.00 0.00 0.00 4.20 0.00 0.00 -
P/NAPS 0.61 0.65 0.67 0.56 0.56 0.73 1.62 -47.76%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 19/02/10 12/11/09 21/08/09 22/05/09 20/02/09 20/11/08 20/08/08 -
Price 1.53 1.65 1.75 2.09 1.46 1.47 2.45 -
P/RPS 1.42 2.23 3.89 9.88 0.95 1.18 3.29 -42.80%
P/EPS 18.67 73.66 -106.71 -139.33 5.58 6.03 14.87 16.33%
EY 5.36 1.36 -0.94 -0.72 17.91 16.58 6.73 -14.04%
DY 3.92 0.00 0.00 0.00 4.11 0.00 0.00 -
P/NAPS 0.59 0.65 0.70 0.82 0.57 0.58 1.00 -29.58%

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