[TWSPLNT] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 423.53%
YoY- 391.64%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 199,013 194,409 221,269 194,554 141,537 95,539 127,476 34.61%
PBT 66,550 68,098 76,362 67,975 14,601 293 11,118 230.03%
Tax -17,532 -19,388 -2,136 -17,736 -5,032 -1,072 4,286 -
NP 49,018 48,710 74,226 50,239 9,569 -779 15,404 116.49%
-
NP to SH 43,333 43,856 68,703 44,641 8,527 -203 15,583 97.87%
-
Tax Rate 26.34% 28.47% 2.80% 26.09% 34.46% 365.87% -38.55% -
Total Cost 149,995 145,699 147,043 144,315 131,968 96,318 112,072 21.46%
-
Net Worth 1,299,037 1,278,278 1,234,582 1,165,637 1,122,121 1,078,437 1,127,223 9.92%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 31,759 - - - 15,901 -
Div Payout % - - 46.23% - - - 102.04% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,299,037 1,278,278 1,234,582 1,165,637 1,122,121 1,078,437 1,127,223 9.92%
NOSH 529,096 529,022 529,318 528,921 529,627 507,500 530,034 -0.11%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 24.63% 25.06% 33.55% 25.82% 6.76% -0.82% 12.08% -
ROE 3.34% 3.43% 5.56% 3.83% 0.76% -0.02% 1.38% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 37.61 36.75 41.80 36.78 26.72 18.83 24.05 34.76%
EPS 8.19 8.29 12.98 8.44 1.61 -0.04 2.94 98.10%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 3.00 -
NAPS 2.4552 2.4163 2.3324 2.2038 2.1187 2.125 2.1267 10.05%
Adjusted Per Share Value based on latest NOSH - 528,921
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 31.70 30.96 35.24 30.99 22.54 15.22 20.30 34.63%
EPS 6.90 6.99 10.94 7.11 1.36 -0.03 2.48 97.94%
DPS 0.00 0.00 5.06 0.00 0.00 0.00 2.53 -
NAPS 2.069 2.0359 1.9663 1.8565 1.7872 1.7176 1.7954 9.92%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 3.98 3.24 3.98 2.74 3.08 2.00 2.10 -
P/RPS 10.58 8.82 9.52 7.45 11.53 10.62 8.73 13.68%
P/EPS 48.60 39.08 30.66 32.46 191.30 -5,000.00 71.43 -22.66%
EY 2.06 2.56 3.26 3.08 0.52 -0.02 1.40 29.39%
DY 0.00 0.00 1.51 0.00 0.00 0.00 1.43 -
P/NAPS 1.62 1.34 1.71 1.24 1.45 0.94 0.99 38.90%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 20/08/08 22/05/08 25/02/08 23/11/07 21/08/07 24/05/07 26/02/07 -
Price 2.45 4.10 3.76 3.40 2.57 2.30 2.09 -
P/RPS 6.51 11.16 8.99 9.24 9.62 12.22 8.69 -17.52%
P/EPS 29.91 49.46 28.97 40.28 159.63 -5,750.00 71.09 -43.88%
EY 3.34 2.02 3.45 2.48 0.63 -0.02 1.41 77.79%
DY 0.00 0.00 1.60 0.00 0.00 0.00 1.44 -
P/NAPS 1.00 1.70 1.61 1.54 1.21 1.08 0.98 1.35%

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