[TWSPLNT] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
18-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 65.68%
YoY- 122.67%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 333,544 335,792 229,930 293,450 238,843 193,447 183,386 48.94%
PBT 144,052 138,310 75,669 120,347 77,728 44,489 39,844 135.37%
Tax -32,359 -37,960 -21,645 -24,556 -18,534 -14,726 -12,636 87.07%
NP 111,693 100,350 54,024 95,791 59,194 29,763 27,208 156.16%
-
NP to SH 98,800 90,083 48,628 83,328 50,295 27,838 24,943 150.13%
-
Tax Rate 22.46% 27.45% 28.60% 20.40% 23.84% 33.10% 31.71% -
Total Cost 221,851 235,442 175,906 197,659 179,649 163,684 156,178 26.33%
-
Net Worth 2,066,682 1,948,736 1,865,918 1,807,180 1,732,376 1,673,429 1,668,913 15.30%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 31,464 - - 31,458 31,473 - - -
Div Payout % 31.85% - - 37.75% 62.58% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 2,066,682 1,948,736 1,865,918 1,807,180 1,732,376 1,673,429 1,668,913 15.30%
NOSH 629,299 629,071 629,081 629,175 629,474 629,818 629,873 -0.06%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 33.49% 29.88% 23.50% 32.64% 24.78% 15.39% 14.84% -
ROE 4.78% 4.62% 2.61% 4.61% 2.90% 1.66% 1.49% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 53.00 53.38 36.55 46.64 37.94 30.71 29.11 49.04%
EPS 15.70 14.32 7.73 13.24 7.99 4.42 3.96 150.28%
DPS 5.00 0.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 3.2841 3.0978 2.9661 2.8723 2.7521 2.657 2.6496 15.37%
Adjusted Per Share Value based on latest NOSH - 629,175
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 53.12 53.48 36.62 46.74 38.04 30.81 29.21 48.93%
EPS 15.74 14.35 7.75 13.27 8.01 4.43 3.97 150.29%
DPS 5.01 0.00 0.00 5.01 5.01 0.00 0.00 -
NAPS 3.2916 3.1038 2.9719 2.8783 2.7592 2.6653 2.6581 15.30%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 3.09 3.79 3.16 3.39 2.03 1.58 1.65 -
P/RPS 5.83 7.10 8.65 7.27 5.35 5.14 5.67 1.87%
P/EPS 19.68 26.47 40.88 25.60 25.41 35.75 41.67 -39.32%
EY 5.08 3.78 2.45 3.91 3.94 2.80 2.40 64.77%
DY 1.62 0.00 0.00 1.47 2.46 0.00 0.00 -
P/NAPS 0.94 1.22 1.07 1.18 0.74 0.59 0.62 31.94%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 18/08/11 19/05/11 18/02/11 19/11/10 18/08/10 21/05/10 -
Price 3.60 3.49 3.82 3.27 2.26 1.70 1.52 -
P/RPS 6.79 6.54 10.45 7.01 5.96 5.53 5.22 19.14%
P/EPS 22.93 24.37 49.42 24.69 28.29 38.46 38.38 -29.04%
EY 4.36 4.10 2.02 4.05 3.54 2.60 2.61 40.74%
DY 1.39 0.00 0.00 1.53 2.21 0.00 0.00 -
P/NAPS 1.10 1.13 1.29 1.14 0.82 0.64 0.57 54.94%

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