[TWSPLNT] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 44.96%
YoY- 671.47%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 751,769 652,899 558,621 464,599 425,697 361,100 234,109 117.50%
PBT 227,036 159,231 93,145 39,196 20,775 14,132 3,856 1409.71%
Tax -44,292 -25,976 -19,266 -6,699 -1,668 286 -4,288 373.62%
NP 182,744 133,255 73,879 32,497 19,107 14,418 -432 -
-
NP to SH 165,727 121,668 68,049 32,488 22,411 18,479 3,395 1232.52%
-
Tax Rate 19.51% 16.31% 20.68% 17.09% 8.03% -2.02% 111.20% -
Total Cost 569,025 519,644 484,742 432,102 406,590 346,682 234,541 80.45%
-
Net Worth 1,058,045 1,234,582 1,165,637 1,122,121 1,078,437 1,060,068 1,203,627 -8.22%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 31,759 31,759 15,901 15,901 15,901 15,901 - -
Div Payout % 19.16% 26.10% 23.37% 48.94% 70.95% 86.05% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 1,058,045 1,234,582 1,165,637 1,122,121 1,078,437 1,060,068 1,203,627 -8.22%
NOSH 529,022 529,318 528,921 529,627 507,500 530,034 527,906 0.14%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 24.31% 20.41% 13.23% 6.99% 4.49% 3.99% -0.18% -
ROE 15.66% 9.85% 5.84% 2.90% 2.08% 1.74% 0.28% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 142.11 123.35 105.62 87.72 83.88 68.13 44.35 117.19%
EPS 31.33 22.99 12.87 6.13 4.42 3.49 0.64 1235.03%
DPS 6.00 6.00 3.01 3.00 3.13 3.00 0.00 -
NAPS 2.00 2.3324 2.2038 2.1187 2.125 2.00 2.28 -8.35%
Adjusted Per Share Value based on latest NOSH - 529,627
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 119.74 103.99 88.97 74.00 67.80 57.51 37.29 117.49%
EPS 26.40 19.38 10.84 5.17 3.57 2.94 0.54 1233.86%
DPS 5.06 5.06 2.53 2.53 2.53 2.53 0.00 -
NAPS 1.6852 1.9663 1.8565 1.7872 1.7176 1.6884 1.917 -8.22%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 3.24 3.98 2.74 3.08 2.00 2.10 1.77 -
P/RPS 2.28 3.23 2.59 3.51 2.38 3.08 3.99 -31.11%
P/EPS 10.34 17.32 21.30 50.21 45.29 60.23 275.23 -88.76%
EY 9.67 5.78 4.70 1.99 2.21 1.66 0.36 795.11%
DY 1.85 1.51 1.10 0.97 1.57 1.43 0.00 -
P/NAPS 1.62 1.71 1.24 1.45 0.94 1.05 0.78 62.71%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 22/05/08 25/02/08 23/11/07 21/08/07 24/05/07 26/02/07 20/11/06 -
Price 4.10 3.76 3.40 2.57 2.30 2.09 1.87 -
P/RPS 2.89 3.05 3.22 2.93 2.74 3.07 4.22 -22.28%
P/EPS 13.09 16.36 26.43 41.90 52.08 59.95 290.78 -87.32%
EY 7.64 6.11 3.78 2.39 1.92 1.67 0.34 694.79%
DY 1.46 1.60 0.88 1.17 1.36 1.44 0.00 -
P/NAPS 2.05 1.61 1.54 1.21 1.08 1.05 0.82 84.09%

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