[TWSPLNT] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 33.4%
YoY- 180.28%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 955,670 909,126 827,304 771,944 727,802 677,424 618,909 33.62%
PBT 318,233 282,408 216,013 174,701 129,946 78,347 18,162 575.79%
Tax -79,461 -70,452 -58,914 -49,777 -36,492 -23,953 1,476 -
NP 238,772 211,956 157,099 124,924 93,454 54,394 19,638 429.56%
-
NP to SH 210,089 186,404 140,498 114,614 85,920 51,545 23,523 331.04%
-
Tax Rate 24.97% 24.95% 27.27% 28.49% 28.08% 30.57% -8.13% -
Total Cost 716,898 697,170 670,205 647,020 634,348 623,030 599,271 12.70%
-
Net Worth 1,865,918 1,807,180 1,732,376 1,673,429 1,668,913 1,637,262 1,592,817 11.13%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 62,932 62,932 69,250 37,777 37,777 37,777 31,739 57.89%
Div Payout % 29.96% 33.76% 49.29% 32.96% 43.97% 73.29% 134.93% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,865,918 1,807,180 1,732,376 1,673,429 1,668,913 1,637,262 1,592,817 11.13%
NOSH 629,081 629,175 629,474 629,818 629,873 629,619 629,149 -0.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 24.98% 23.31% 18.99% 16.18% 12.84% 8.03% 3.17% -
ROE 11.26% 10.31% 8.11% 6.85% 5.15% 3.15% 1.48% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 151.92 144.49 131.43 122.57 115.55 107.59 98.37 33.64%
EPS 33.40 29.63 22.32 18.20 13.64 8.19 3.74 331.01%
DPS 10.00 10.00 11.00 6.00 6.00 6.00 5.04 57.96%
NAPS 2.9661 2.8723 2.7521 2.657 2.6496 2.6004 2.5317 11.14%
Adjusted Per Share Value based on latest NOSH - 629,818
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 152.21 144.80 131.77 122.95 115.92 107.89 98.57 33.63%
EPS 33.46 29.69 22.38 18.25 13.68 8.21 3.75 330.76%
DPS 10.02 10.02 11.03 6.02 6.02 6.02 5.06 57.75%
NAPS 2.9719 2.8783 2.7592 2.6653 2.6581 2.6077 2.5369 11.13%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 3.16 3.39 2.03 1.58 1.65 1.59 1.64 -
P/RPS 2.08 2.35 1.54 1.29 1.43 1.48 1.67 15.77%
P/EPS 9.46 11.44 9.10 8.68 12.10 19.42 43.86 -64.06%
EY 10.57 8.74 11.00 11.52 8.27 5.15 2.28 178.29%
DY 3.16 2.95 5.42 3.80 3.63 3.77 3.08 1.72%
P/NAPS 1.07 1.18 0.74 0.59 0.62 0.61 0.65 39.45%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 19/05/11 18/02/11 19/11/10 18/08/10 21/05/10 19/02/10 12/11/09 -
Price 3.82 3.27 2.26 1.70 1.52 1.53 1.65 -
P/RPS 2.51 2.26 1.72 1.39 1.32 1.42 1.68 30.72%
P/EPS 11.44 11.04 10.13 9.34 11.14 18.69 44.13 -59.37%
EY 8.74 9.06 9.88 10.70 8.97 5.35 2.27 145.85%
DY 2.62 3.06 4.87 3.53 3.95 3.92 3.06 -9.84%
P/NAPS 1.29 1.14 0.82 0.64 0.57 0.59 0.65 57.99%

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