[TWSPLNT] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -73.91%
YoY- 94.96%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,703,854 899,266 565,722 229,930 909,126 615,676 376,833 172.68%
PBT 476,824 358,031 213,979 75,669 282,408 162,061 84,333 216.37%
Tax -112,100 -91,964 -59,605 -21,645 -70,452 -45,896 -27,362 155.38%
NP 364,724 266,067 154,374 54,024 211,956 116,165 56,971 243.61%
-
NP to SH 333,891 237,511 138,711 48,628 186,404 103,076 52,781 240.89%
-
Tax Rate 23.51% 25.69% 27.86% 28.60% 24.95% 28.32% 32.45% -
Total Cost 1,339,130 633,199 411,348 175,906 697,170 499,511 319,862 159.08%
-
Net Worth 2,156,104 2,066,251 1,948,748 1,865,918 1,808,416 1,731,840 1,671,503 18.44%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 94,372 31,458 - - 62,923 31,463 - -
Div Payout % 28.26% 13.25% - - 33.76% 30.53% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 2,156,104 2,066,251 1,948,748 1,865,918 1,808,416 1,731,840 1,671,503 18.44%
NOSH 629,152 629,168 629,074 629,081 629,233 629,279 629,094 0.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 21.41% 29.59% 27.29% 23.50% 23.31% 18.87% 15.12% -
ROE 15.49% 11.49% 7.12% 2.61% 10.31% 5.95% 3.16% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 270.82 142.93 89.93 36.55 144.48 97.84 59.90 172.67%
EPS 53.07 37.75 22.05 7.73 29.63 16.38 8.39 240.87%
DPS 15.00 5.00 0.00 0.00 10.00 5.00 0.00 -
NAPS 3.427 3.2841 3.0978 2.9661 2.874 2.7521 2.657 18.43%
Adjusted Per Share Value based on latest NOSH - 629,081
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 271.38 143.23 90.10 36.62 144.80 98.06 60.02 172.68%
EPS 53.18 37.83 22.09 7.75 29.69 16.42 8.41 240.80%
DPS 15.03 5.01 0.00 0.00 10.02 5.01 0.00 -
NAPS 3.4341 3.291 3.1038 2.9719 2.8803 2.7583 2.6622 18.44%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 4.34 3.09 3.79 3.16 3.39 2.03 1.58 -
P/RPS 1.60 2.16 4.21 8.65 2.35 2.07 2.64 -28.31%
P/EPS 8.18 8.19 17.19 40.88 11.44 12.39 18.83 -42.55%
EY 12.23 12.22 5.82 2.45 8.74 8.07 5.31 74.13%
DY 3.46 1.62 0.00 0.00 2.95 2.46 0.00 -
P/NAPS 1.27 0.94 1.22 1.07 1.18 0.74 0.59 66.47%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 21/02/12 17/11/11 18/08/11 19/05/11 18/02/11 19/11/10 18/08/10 -
Price 4.74 3.60 3.49 3.82 3.27 2.26 1.70 -
P/RPS 1.75 2.52 3.88 10.45 2.26 2.31 2.84 -27.52%
P/EPS 8.93 9.54 15.83 49.42 11.04 13.80 20.26 -41.99%
EY 11.20 10.49 6.32 2.02 9.06 7.25 4.94 72.32%
DY 3.16 1.39 0.00 0.00 3.06 2.21 0.00 -
P/NAPS 1.38 1.10 1.13 1.29 1.14 0.82 0.64 66.67%

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