[TWSPLNT] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -51.94%
YoY- -79.61%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 727,802 677,424 618,909 698,878 748,586 809,987 878,143 -11.77%
PBT 129,946 78,347 18,162 53,118 119,934 199,787 282,382 -40.42%
Tax -36,492 -23,953 1,476 -12,918 -29,009 -48,300 -62,847 -30.42%
NP 93,454 54,394 19,638 40,200 90,925 151,487 219,535 -43.44%
-
NP to SH 85,920 51,545 23,523 40,892 85,081 138,369 197,672 -42.64%
-
Tax Rate 28.08% 30.57% -8.13% 24.32% 24.19% 24.18% 22.26% -
Total Cost 634,348 623,030 599,271 658,678 657,661 658,500 658,608 -2.47%
-
Net Worth 1,668,913 1,637,262 1,592,817 1,520,928 1,593,190 1,057,999 1,057,721 35.56%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 37,777 37,777 31,739 31,739 31,739 31,739 31,759 12.27%
Div Payout % 43.97% 73.29% 134.93% 77.62% 37.31% 22.94% 16.07% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 1,668,913 1,637,262 1,592,817 1,520,928 1,593,190 1,057,999 1,057,721 35.56%
NOSH 629,873 629,619 629,149 611,428 628,800 528,999 528,860 12.37%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 12.84% 8.03% 3.17% 5.75% 12.15% 18.70% 25.00% -
ROE 5.15% 3.15% 1.48% 2.69% 5.34% 13.08% 18.69% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 115.55 107.59 98.37 114.30 119.05 153.12 166.04 -21.48%
EPS 13.64 8.19 3.74 6.69 13.53 26.16 37.38 -48.96%
DPS 6.00 6.00 5.04 5.19 5.05 6.00 6.00 0.00%
NAPS 2.6496 2.6004 2.5317 2.4875 2.5337 2.00 2.00 20.64%
Adjusted Per Share Value based on latest NOSH - 611,428
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 115.92 107.89 98.57 111.31 119.23 129.01 139.86 -11.77%
EPS 13.68 8.21 3.75 6.51 13.55 22.04 31.48 -42.65%
DPS 6.02 6.02 5.06 5.06 5.06 5.06 5.06 12.29%
NAPS 2.6581 2.6077 2.5369 2.4224 2.5375 1.6851 1.6847 35.56%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.65 1.59 1.64 1.67 1.42 1.43 1.86 -
P/RPS 1.43 1.48 1.67 1.46 1.19 0.93 1.12 17.70%
P/EPS 12.10 19.42 43.86 24.97 10.49 5.47 4.98 80.83%
EY 8.27 5.15 2.28 4.00 9.53 18.29 20.10 -44.71%
DY 3.63 3.77 3.08 3.11 3.55 4.20 3.23 8.10%
P/NAPS 0.62 0.61 0.65 0.67 0.56 0.72 0.93 -23.70%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 21/05/10 19/02/10 12/11/09 21/08/09 22/05/09 20/02/09 20/11/08 -
Price 1.52 1.53 1.65 1.75 2.09 1.46 1.47 -
P/RPS 1.32 1.42 1.68 1.53 1.76 0.95 0.89 30.08%
P/EPS 11.14 18.69 44.13 26.17 15.45 5.58 3.93 100.41%
EY 8.97 5.35 2.27 3.82 6.47 17.92 25.43 -50.10%
DY 3.95 3.92 3.06 2.97 2.42 4.11 4.08 -2.13%
P/NAPS 0.57 0.59 0.65 0.70 0.82 0.73 0.74 -15.98%

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