[TWSPLNT] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
19-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 80.67%
YoY- 106.03%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 335,792 229,930 293,450 238,843 193,447 183,386 211,628 36.15%
PBT 138,310 75,669 120,347 77,728 44,489 39,844 53,952 87.63%
Tax -37,960 -21,645 -24,556 -18,534 -14,726 -12,636 -13,018 104.50%
NP 100,350 54,024 95,791 59,194 29,763 27,208 40,934 82.11%
-
NP to SH 90,083 48,628 83,328 50,295 27,838 24,943 37,422 79.90%
-
Tax Rate 27.45% 28.60% 20.40% 23.84% 33.10% 31.71% 24.13% -
Total Cost 235,442 175,906 197,659 179,649 163,684 156,178 170,694 23.98%
-
Net Worth 1,948,736 1,865,918 1,807,180 1,732,376 1,673,429 1,668,913 1,637,262 12.34%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 31,458 31,473 - - 37,777 -
Div Payout % - - 37.75% 62.58% - - 100.95% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,948,736 1,865,918 1,807,180 1,732,376 1,673,429 1,668,913 1,637,262 12.34%
NOSH 629,071 629,081 629,175 629,474 629,818 629,873 629,619 -0.05%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 29.88% 23.50% 32.64% 24.78% 15.39% 14.84% 19.34% -
ROE 4.62% 2.61% 4.61% 2.90% 1.66% 1.49% 2.29% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 53.38 36.55 46.64 37.94 30.71 29.11 33.61 36.24%
EPS 14.32 7.73 13.24 7.99 4.42 3.96 5.95 79.87%
DPS 0.00 0.00 5.00 5.00 0.00 0.00 6.00 -
NAPS 3.0978 2.9661 2.8723 2.7521 2.657 2.6496 2.6004 12.41%
Adjusted Per Share Value based on latest NOSH - 629,474
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 53.48 36.62 46.74 38.04 30.81 29.21 33.71 36.14%
EPS 14.35 7.75 13.27 8.01 4.43 3.97 5.96 79.92%
DPS 0.00 0.00 5.01 5.01 0.00 0.00 6.02 -
NAPS 3.1038 2.9719 2.8783 2.7592 2.6653 2.6581 2.6077 12.34%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.79 3.16 3.39 2.03 1.58 1.65 1.59 -
P/RPS 7.10 8.65 7.27 5.35 5.14 5.67 4.73 31.19%
P/EPS 26.47 40.88 25.60 25.41 35.75 41.67 26.75 -0.70%
EY 3.78 2.45 3.91 3.94 2.80 2.40 3.74 0.71%
DY 0.00 0.00 1.47 2.46 0.00 0.00 3.77 -
P/NAPS 1.22 1.07 1.18 0.74 0.59 0.62 0.61 58.94%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 18/08/11 19/05/11 18/02/11 19/11/10 18/08/10 21/05/10 19/02/10 -
Price 3.49 3.82 3.27 2.26 1.70 1.52 1.53 -
P/RPS 6.54 10.45 7.01 5.96 5.53 5.22 4.55 27.44%
P/EPS 24.37 49.42 24.69 28.29 38.46 38.38 25.74 -3.59%
EY 4.10 2.02 4.05 3.54 2.60 2.61 3.88 3.75%
DY 0.00 0.00 1.53 2.21 0.00 0.00 3.92 -
P/NAPS 1.13 1.29 1.14 0.82 0.64 0.57 0.59 54.40%

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