[TWSPLNT] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 11.61%
YoY- 3352.1%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 229,930 293,450 238,843 193,447 183,386 211,628 183,483 16.24%
PBT 75,669 120,347 77,728 44,489 39,844 53,952 36,416 62.90%
Tax -21,645 -24,556 -18,534 -14,726 -12,636 -13,018 -9,397 74.50%
NP 54,024 95,791 59,194 29,763 27,208 40,934 27,019 58.77%
-
NP to SH 48,628 83,328 50,295 27,838 24,943 37,422 24,411 58.38%
-
Tax Rate 28.60% 20.40% 23.84% 33.10% 31.71% 24.13% 25.80% -
Total Cost 175,906 197,659 179,649 163,684 156,178 170,694 156,464 8.12%
-
Net Worth 1,865,918 1,807,180 1,732,376 1,673,429 1,668,913 1,637,262 1,592,817 11.13%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 31,458 31,473 - - 37,777 - -
Div Payout % - 37.75% 62.58% - - 100.95% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,865,918 1,807,180 1,732,376 1,673,429 1,668,913 1,637,262 1,592,817 11.13%
NOSH 629,081 629,175 629,474 629,818 629,873 629,619 629,149 -0.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 23.50% 32.64% 24.78% 15.39% 14.84% 19.34% 14.73% -
ROE 2.61% 4.61% 2.90% 1.66% 1.49% 2.29% 1.53% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 36.55 46.64 37.94 30.71 29.11 33.61 29.16 16.26%
EPS 7.73 13.24 7.99 4.42 3.96 5.95 3.88 58.39%
DPS 0.00 5.00 5.00 0.00 0.00 6.00 0.00 -
NAPS 2.9661 2.8723 2.7521 2.657 2.6496 2.6004 2.5317 11.14%
Adjusted Per Share Value based on latest NOSH - 629,818
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 36.62 46.74 38.04 30.81 29.21 33.71 29.22 16.25%
EPS 7.75 13.27 8.01 4.43 3.97 5.96 3.89 58.39%
DPS 0.00 5.01 5.01 0.00 0.00 6.02 0.00 -
NAPS 2.9719 2.8783 2.7592 2.6653 2.6581 2.6077 2.5369 11.13%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 3.16 3.39 2.03 1.58 1.65 1.59 1.64 -
P/RPS 8.65 7.27 5.35 5.14 5.67 4.73 5.62 33.34%
P/EPS 40.88 25.60 25.41 35.75 41.67 26.75 42.27 -2.20%
EY 2.45 3.91 3.94 2.80 2.40 3.74 2.37 2.23%
DY 0.00 1.47 2.46 0.00 0.00 3.77 0.00 -
P/NAPS 1.07 1.18 0.74 0.59 0.62 0.61 0.65 39.45%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 19/05/11 18/02/11 19/11/10 18/08/10 21/05/10 19/02/10 12/11/09 -
Price 3.82 3.27 2.26 1.70 1.52 1.53 1.65 -
P/RPS 10.45 7.01 5.96 5.53 5.22 4.55 5.66 50.55%
P/EPS 49.42 24.69 28.29 38.46 38.38 25.74 42.53 10.53%
EY 2.02 4.05 3.54 2.60 2.61 3.88 2.35 -9.60%
DY 0.00 1.53 2.21 0.00 0.00 3.92 0.00 -
P/NAPS 1.29 1.14 0.82 0.64 0.57 0.59 0.65 57.99%

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