[TWSPLNT] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
23-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -3.12%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 60,989 57,331 54,322 52,098 48,648 47,565 45,942 20.80%
PBT 4,670 2,247 -939 32,903 35,117 35,264 28,439 -70.04%
Tax 438 652 343 -4,345 -5,253 -5,211 3,702 -75.93%
NP 5,108 2,899 -596 28,558 29,864 30,053 32,141 -70.69%
-
NP to SH 5,108 2,899 -596 28,558 29,479 29,221 20,818 -60.84%
-
Tax Rate -9.38% -29.02% - 13.21% 14.96% 14.78% -13.02% -
Total Cost 55,881 54,432 54,918 23,540 18,784 17,512 13,801 154.25%
-
Net Worth 389,571 404,512 407,206 402,880 410,422 404,172 406,362 -2.77%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 1,598 1,598 - - - - - -
Div Payout % 31.30% 55.15% - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 389,571 404,512 407,206 402,880 410,422 404,172 406,362 -2.77%
NOSH 160,317 159,886 160,317 159,873 162,222 159,752 159,985 0.13%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 8.38% 5.06% -1.10% 54.82% 61.39% 63.18% 69.96% -
ROE 1.31% 0.72% -0.15% 7.09% 7.18% 7.23% 5.12% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 38.04 35.86 33.88 32.59 29.99 29.77 28.72 20.62%
EPS 3.19 1.81 -0.37 17.86 18.17 18.29 13.01 -60.85%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.43 2.53 2.54 2.52 2.53 2.53 2.54 -2.91%
Adjusted Per Share Value based on latest NOSH - 159,873
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 9.71 9.13 8.65 8.30 7.75 7.58 7.32 20.74%
EPS 0.81 0.46 -0.09 4.55 4.70 4.65 3.32 -60.98%
DPS 0.25 0.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6205 0.6443 0.6486 0.6417 0.6537 0.6437 0.6472 -2.77%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.85 1.02 1.03 1.25 1.15 0.96 0.83 -
P/RPS 2.23 2.84 3.04 3.84 3.83 3.22 2.89 -15.88%
P/EPS 26.68 56.26 -277.06 7.00 6.33 5.25 6.38 159.78%
EY 3.75 1.78 -0.36 14.29 15.80 19.05 15.68 -61.50%
DY 1.18 0.98 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.40 0.41 0.50 0.45 0.38 0.33 4.00%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 28/02/03 29/11/02 22/08/02 23/05/02 28/02/02 27/11/01 -
Price 0.90 0.95 1.05 1.34 1.36 1.00 0.98 -
P/RPS 2.37 2.65 3.10 4.11 4.54 3.36 3.41 -21.55%
P/EPS 28.25 52.39 -282.44 7.50 7.48 5.47 7.53 141.63%
EY 3.54 1.91 -0.35 13.33 13.36 18.29 13.28 -58.61%
DY 1.11 1.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.41 0.53 0.54 0.40 0.39 -3.45%

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