[TWSPLNT] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -51.61%
YoY- 364.45%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 909,126 615,676 376,833 183,386 677,424 465,796 282,313 117.60%
PBT 282,408 162,061 84,333 39,844 78,347 24,395 -12,021 -
Tax -70,452 -45,896 -27,362 -12,636 -23,953 -10,935 -1,538 1171.35%
NP 211,956 116,165 56,971 27,208 54,394 13,460 -13,559 -
-
NP to SH 186,404 103,076 52,781 24,943 51,545 14,123 -10,288 -
-
Tax Rate 24.95% 28.32% 32.45% 31.71% 30.57% 44.82% - -
Total Cost 697,170 499,511 319,862 156,178 623,030 452,336 295,872 76.79%
-
Net Worth 1,808,416 1,731,840 1,671,503 1,668,913 1,637,113 1,596,214 1,560,451 10.30%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 62,923 31,463 - - 37,744 - - -
Div Payout % 33.76% 30.53% - - 73.23% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,808,416 1,731,840 1,671,503 1,668,913 1,637,113 1,596,214 1,560,451 10.30%
NOSH 629,233 629,279 629,094 629,873 629,078 630,491 627,317 0.20%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 23.31% 18.87% 15.12% 14.84% 8.03% 2.89% -4.80% -
ROE 10.31% 5.95% 3.16% 1.49% 3.15% 0.88% -0.66% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 144.48 97.84 59.90 29.11 107.69 73.88 45.00 117.17%
EPS 29.63 16.38 8.39 3.96 8.19 2.24 -1.64 -
DPS 10.00 5.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 2.874 2.7521 2.657 2.6496 2.6024 2.5317 2.4875 10.07%
Adjusted Per Share Value based on latest NOSH - 629,873
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 144.80 98.06 60.02 29.21 107.89 74.19 44.96 117.62%
EPS 29.69 16.42 8.41 3.97 8.21 2.25 -1.64 -
DPS 10.02 5.01 0.00 0.00 6.01 0.00 0.00 -
NAPS 2.8803 2.7583 2.6622 2.6581 2.6075 2.5423 2.4854 10.30%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 3.39 2.03 1.58 1.65 1.59 1.64 1.67 -
P/RPS 2.35 2.07 2.64 5.67 1.48 2.22 3.71 -26.18%
P/EPS 11.44 12.39 18.83 41.67 19.41 73.21 -101.83 -
EY 8.74 8.07 5.31 2.40 5.15 1.37 -0.98 -
DY 2.95 2.46 0.00 0.00 3.77 0.00 0.00 -
P/NAPS 1.18 0.74 0.59 0.62 0.61 0.65 0.67 45.68%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 18/02/11 19/11/10 18/08/10 21/05/10 19/02/10 12/11/09 21/08/09 -
Price 3.27 2.26 1.70 1.52 1.53 1.65 1.75 -
P/RPS 2.26 2.31 2.84 5.22 1.42 2.23 3.89 -30.30%
P/EPS 11.04 13.80 20.26 38.38 18.67 73.66 -106.71 -
EY 9.06 7.25 4.94 2.61 5.36 1.36 -0.94 -
DY 3.06 2.21 0.00 0.00 3.92 0.00 0.00 -
P/NAPS 1.14 0.82 0.64 0.57 0.59 0.65 0.70 38.29%

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