[TWSPLNT] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 20.13%
YoY- -29.12%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 595,511 812,769 780,954 608,450 804,588 333,544 335,792 46.26%
PBT 45,795 107,991 82,698 10,509 118,793 144,052 138,310 -51.97%
Tax -31,497 -24,101 -19,624 -9,864 -20,136 -32,359 -37,960 -11.64%
NP 14,298 83,890 63,074 645 98,657 111,693 100,350 -72.55%
-
NP to SH 9,669 70,025 58,292 4,337 96,380 98,800 90,083 -77.26%
-
Tax Rate 68.78% 22.32% 23.73% 93.86% 16.95% 22.46% 27.45% -
Total Cost 581,213 728,879 717,880 607,805 705,931 221,851 235,442 82.15%
-
Net Worth 2,249,988 2,266,406 2,182,334 2,156,431 2,155,972 2,066,682 1,948,736 10.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - 31,457 - - 62,911 31,464 - -
Div Payout % - 44.92% - - 65.27% 31.85% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 2,249,988 2,266,406 2,182,334 2,156,431 2,155,972 2,066,682 1,948,736 10.00%
NOSH 627,857 629,155 628,824 628,550 629,113 629,299 629,071 -0.12%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.40% 10.32% 8.08% 0.11% 12.26% 33.49% 29.88% -
ROE 0.43% 3.09% 2.67% 0.20% 4.47% 4.78% 4.62% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 94.85 129.18 124.19 96.80 127.89 53.00 53.38 46.44%
EPS 1.54 11.13 9.27 0.69 15.32 15.70 14.32 -77.23%
DPS 0.00 5.00 0.00 0.00 10.00 5.00 0.00 -
NAPS 3.5836 3.6023 3.4705 3.4308 3.427 3.2841 3.0978 10.15%
Adjusted Per Share Value based on latest NOSH - 629,155
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 94.85 129.45 124.38 96.91 128.15 53.12 53.48 46.26%
EPS 1.54 11.15 9.28 0.69 15.35 15.74 14.35 -77.26%
DPS 0.00 5.01 0.00 0.00 10.02 5.01 0.00 -
NAPS 3.5836 3.6097 3.4758 3.4346 3.4339 3.2916 3.1038 10.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 4.10 4.33 4.80 4.81 4.34 3.09 3.79 -
P/RPS 4.32 3.35 3.86 4.97 3.39 5.83 7.10 -28.08%
P/EPS 266.23 38.90 51.78 697.10 28.33 19.68 26.47 362.69%
EY 0.38 2.57 1.93 0.14 3.53 5.08 3.78 -78.22%
DY 0.00 1.15 0.00 0.00 2.30 1.62 0.00 -
P/NAPS 1.14 1.20 1.38 1.40 1.27 0.94 1.22 -4.40%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 01/03/13 22/11/12 14/08/12 16/05/12 21/02/12 17/11/11 18/08/11 -
Price 4.95 4.07 4.49 5.42 4.74 3.60 3.49 -
P/RPS 5.22 3.15 3.62 5.60 3.71 6.79 6.54 -13.89%
P/EPS 321.43 36.57 48.44 785.51 30.94 22.93 24.37 453.89%
EY 0.31 2.73 2.06 0.13 3.23 4.36 4.10 -81.97%
DY 0.00 1.23 0.00 0.00 2.11 1.39 0.00 -
P/NAPS 1.38 1.13 1.29 1.58 1.38 1.10 1.13 14.18%

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