[TWSPLNT] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -41.64%
YoY- 94.96%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 804,588 333,544 335,792 229,930 293,450 238,843 193,447 157.95%
PBT 118,793 144,052 138,310 75,669 120,347 77,728 44,489 92.12%
Tax -20,136 -32,359 -37,960 -21,645 -24,556 -18,534 -14,726 23.12%
NP 98,657 111,693 100,350 54,024 95,791 59,194 29,763 121.82%
-
NP to SH 96,380 98,800 90,083 48,628 83,328 50,295 27,838 128.34%
-
Tax Rate 16.95% 22.46% 27.45% 28.60% 20.40% 23.84% 33.10% -
Total Cost 705,931 221,851 235,442 175,906 197,659 179,649 163,684 164.24%
-
Net Worth 2,155,972 2,066,682 1,948,736 1,865,918 1,807,180 1,732,376 1,673,429 18.34%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 62,911 31,464 - - 31,458 31,473 - -
Div Payout % 65.27% 31.85% - - 37.75% 62.58% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 2,155,972 2,066,682 1,948,736 1,865,918 1,807,180 1,732,376 1,673,429 18.34%
NOSH 629,113 629,299 629,071 629,081 629,175 629,474 629,818 -0.07%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 12.26% 33.49% 29.88% 23.50% 32.64% 24.78% 15.39% -
ROE 4.47% 4.78% 4.62% 2.61% 4.61% 2.90% 1.66% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 127.89 53.00 53.38 36.55 46.64 37.94 30.71 158.17%
EPS 15.32 15.70 14.32 7.73 13.24 7.99 4.42 128.51%
DPS 10.00 5.00 0.00 0.00 5.00 5.00 0.00 -
NAPS 3.427 3.2841 3.0978 2.9661 2.8723 2.7521 2.657 18.43%
Adjusted Per Share Value based on latest NOSH - 629,081
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 128.15 53.12 53.48 36.62 46.74 38.04 30.81 157.96%
EPS 15.35 15.74 14.35 7.75 13.27 8.01 4.43 128.46%
DPS 10.02 5.01 0.00 0.00 5.01 5.01 0.00 -
NAPS 3.4339 3.2916 3.1038 2.9719 2.8783 2.7592 2.6653 18.34%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 4.34 3.09 3.79 3.16 3.39 2.03 1.58 -
P/RPS 3.39 5.83 7.10 8.65 7.27 5.35 5.14 -24.17%
P/EPS 28.33 19.68 26.47 40.88 25.60 25.41 35.75 -14.32%
EY 3.53 5.08 3.78 2.45 3.91 3.94 2.80 16.65%
DY 2.30 1.62 0.00 0.00 1.47 2.46 0.00 -
P/NAPS 1.27 0.94 1.22 1.07 1.18 0.74 0.59 66.47%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 21/02/12 17/11/11 18/08/11 19/05/11 18/02/11 19/11/10 18/08/10 -
Price 4.74 3.60 3.49 3.82 3.27 2.26 1.70 -
P/RPS 3.71 6.79 6.54 10.45 7.01 5.96 5.53 -23.30%
P/EPS 30.94 22.93 24.37 49.42 24.69 28.29 38.46 -13.46%
EY 3.23 4.36 4.10 2.02 4.05 3.54 2.60 15.51%
DY 2.11 1.39 0.00 0.00 1.53 2.21 0.00 -
P/NAPS 1.38 1.10 1.13 1.29 1.14 0.82 0.64 66.67%

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