[TWSPLNT] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 9.68%
YoY- 96.44%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 780,954 608,450 804,588 333,544 335,792 229,930 293,450 92.15%
PBT 82,698 10,509 118,793 144,052 138,310 75,669 120,347 -22.14%
Tax -19,624 -9,864 -20,136 -32,359 -37,960 -21,645 -24,556 -13.89%
NP 63,074 645 98,657 111,693 100,350 54,024 95,791 -24.33%
-
NP to SH 58,292 4,337 96,380 98,800 90,083 48,628 83,328 -21.21%
-
Tax Rate 23.73% 93.86% 16.95% 22.46% 27.45% 28.60% 20.40% -
Total Cost 717,880 607,805 705,931 221,851 235,442 175,906 197,659 136.46%
-
Net Worth 2,182,334 2,156,431 2,155,972 2,066,682 1,948,736 1,865,918 1,807,180 13.41%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 62,911 31,464 - - 31,458 -
Div Payout % - - 65.27% 31.85% - - 37.75% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 2,182,334 2,156,431 2,155,972 2,066,682 1,948,736 1,865,918 1,807,180 13.41%
NOSH 628,824 628,550 629,113 629,299 629,071 629,081 629,175 -0.03%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 8.08% 0.11% 12.26% 33.49% 29.88% 23.50% 32.64% -
ROE 2.67% 0.20% 4.47% 4.78% 4.62% 2.61% 4.61% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 124.19 96.80 127.89 53.00 53.38 36.55 46.64 92.22%
EPS 9.27 0.69 15.32 15.70 14.32 7.73 13.24 -21.16%
DPS 0.00 0.00 10.00 5.00 0.00 0.00 5.00 -
NAPS 3.4705 3.4308 3.427 3.2841 3.0978 2.9661 2.8723 13.45%
Adjusted Per Share Value based on latest NOSH - 629,299
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 124.38 96.91 128.15 53.12 53.48 36.62 46.74 92.14%
EPS 9.28 0.69 15.35 15.74 14.35 7.75 13.27 -21.23%
DPS 0.00 0.00 10.02 5.01 0.00 0.00 5.01 -
NAPS 3.4758 3.4346 3.4339 3.2916 3.1038 2.9719 2.8783 13.41%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 4.80 4.81 4.34 3.09 3.79 3.16 3.39 -
P/RPS 3.86 4.97 3.39 5.83 7.10 8.65 7.27 -34.45%
P/EPS 51.78 697.10 28.33 19.68 26.47 40.88 25.60 60.00%
EY 1.93 0.14 3.53 5.08 3.78 2.45 3.91 -37.56%
DY 0.00 0.00 2.30 1.62 0.00 0.00 1.47 -
P/NAPS 1.38 1.40 1.27 0.94 1.22 1.07 1.18 11.01%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 14/08/12 16/05/12 21/02/12 17/11/11 18/08/11 19/05/11 18/02/11 -
Price 4.49 5.42 4.74 3.60 3.49 3.82 3.27 -
P/RPS 3.62 5.60 3.71 6.79 6.54 10.45 7.01 -35.65%
P/EPS 48.44 785.51 30.94 22.93 24.37 49.42 24.69 56.78%
EY 2.06 0.13 3.23 4.36 4.10 2.02 4.05 -36.30%
DY 0.00 0.00 2.11 1.39 0.00 0.00 1.53 -
P/NAPS 1.29 1.58 1.38 1.10 1.13 1.29 1.14 8.59%

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