[TWSPLNT] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
01-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 19.32%
YoY- 18.77%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 67,842 85,419 86,122 83,627 79,503 77,104 72,885 -4.66%
PBT -60,019 -54,450 -49,049 22,463 18,762 15,389 11,642 -
Tax 18,743 18,628 7,195 -7,419 -6,154 -6,215 -3,681 -
NP -41,276 -35,822 -41,854 15,044 12,608 9,174 7,961 -
-
NP to SH -41,276 -35,822 -41,854 15,044 12,608 9,174 7,961 -
-
Tax Rate - - - 33.03% 32.80% 40.39% 31.62% -
Total Cost 109,118 121,241 127,976 68,583 66,895 67,930 64,924 41.31%
-
Net Worth 319,428 412,609 399,229 393,645 387,058 384,578 393,602 -12.98%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 3,200 3,200 3,200 3,200 1,599 1,599 - -
Div Payout % 0.00% 0.00% 0.00% 21.27% 12.68% 17.43% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 319,428 412,609 399,229 393,645 387,058 384,578 393,602 -12.98%
NOSH 159,714 159,926 158,424 160,018 159,941 160,240 160,654 -0.39%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -60.84% -41.94% -48.60% 17.99% 15.86% 11.90% 10.92% -
ROE -12.92% -8.68% -10.48% 3.82% 3.26% 2.39% 2.02% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 42.48 53.41 54.36 52.26 49.71 48.12 45.37 -4.28%
EPS -25.84 -22.40 -26.42 9.40 7.88 5.73 4.96 -
DPS 2.00 2.00 2.00 2.00 1.00 1.00 0.00 -
NAPS 2.00 2.58 2.52 2.46 2.42 2.40 2.45 -12.64%
Adjusted Per Share Value based on latest NOSH - 160,018
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 10.81 13.60 13.72 13.32 12.66 12.28 11.61 -4.64%
EPS -6.57 -5.71 -6.67 2.40 2.01 1.46 1.27 -
DPS 0.51 0.51 0.51 0.51 0.25 0.25 0.00 -
NAPS 0.5088 0.6572 0.6359 0.627 0.6165 0.6125 0.6269 -12.97%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.93 1.06 1.12 1.15 1.28 1.22 1.55 -
P/RPS 2.19 1.98 2.06 2.20 2.58 2.54 3.42 -25.68%
P/EPS -3.60 -4.73 -4.24 12.23 16.24 21.31 31.28 -
EY -27.79 -21.13 -23.59 8.18 6.16 4.69 3.20 -
DY 2.15 1.89 1.79 1.74 0.78 0.82 0.00 -
P/NAPS 0.47 0.41 0.44 0.47 0.53 0.51 0.63 -17.72%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 22/02/05 22/11/04 01/09/04 25/05/04 27/02/04 14/11/03 -
Price 0.85 1.00 1.12 1.12 1.12 1.36 1.40 -
P/RPS 2.00 1.87 2.06 2.14 2.25 2.83 3.09 -25.15%
P/EPS -3.29 -4.46 -4.24 11.91 14.21 23.75 28.25 -
EY -30.40 -22.40 -23.59 8.39 7.04 4.21 3.54 -
DY 2.35 2.00 1.79 1.79 0.89 0.74 0.00 -
P/NAPS 0.43 0.39 0.44 0.46 0.46 0.57 0.57 -17.11%

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