[TWSPLNT] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
14-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -37.15%
YoY- 1435.74%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 83,627 79,503 77,104 72,885 67,412 60,989 57,331 28.64%
PBT 22,463 18,762 15,389 11,642 12,353 4,670 2,247 364.71%
Tax -7,419 -6,154 -6,215 -3,681 314 438 652 -
NP 15,044 12,608 9,174 7,961 12,667 5,108 2,899 200.04%
-
NP to SH 15,044 12,608 9,174 7,961 12,667 5,108 2,899 200.04%
-
Tax Rate 33.03% 32.80% 40.39% 31.62% -2.54% -9.38% -29.02% -
Total Cost 68,583 66,895 67,930 64,924 54,745 55,881 54,432 16.67%
-
Net Worth 393,645 387,058 384,578 393,602 393,411 389,571 404,512 -1.80%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 3,200 1,599 1,599 - 3,198 1,598 1,598 58.93%
Div Payout % 21.27% 12.68% 17.43% - 25.25% 31.30% 55.15% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 393,645 387,058 384,578 393,602 393,411 389,571 404,512 -1.80%
NOSH 160,018 159,941 160,240 160,654 159,923 160,317 159,886 0.05%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 17.99% 15.86% 11.90% 10.92% 18.79% 8.38% 5.06% -
ROE 3.82% 3.26% 2.39% 2.02% 3.22% 1.31% 0.72% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 52.26 49.71 48.12 45.37 42.15 38.04 35.86 28.56%
EPS 9.40 7.88 5.73 4.96 7.92 3.19 1.81 200.19%
DPS 2.00 1.00 1.00 0.00 2.00 1.00 1.00 58.80%
NAPS 2.46 2.42 2.40 2.45 2.46 2.43 2.53 -1.85%
Adjusted Per Share Value based on latest NOSH - 160,654
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 13.32 12.66 12.28 11.61 10.74 9.71 9.13 28.66%
EPS 2.40 2.01 1.46 1.27 2.02 0.81 0.46 201.11%
DPS 0.51 0.25 0.25 0.00 0.51 0.25 0.25 60.91%
NAPS 0.627 0.6165 0.6125 0.6269 0.6266 0.6205 0.6443 -1.79%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.15 1.28 1.22 1.55 0.95 0.85 1.02 -
P/RPS 2.20 2.58 2.54 3.42 2.25 2.23 2.84 -15.66%
P/EPS 12.23 16.24 21.31 31.28 11.99 26.68 56.26 -63.88%
EY 8.18 6.16 4.69 3.20 8.34 3.75 1.78 176.66%
DY 1.74 0.78 0.82 0.00 2.11 1.18 0.98 46.67%
P/NAPS 0.47 0.53 0.51 0.63 0.39 0.35 0.40 11.36%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 01/09/04 25/05/04 27/02/04 14/11/03 27/08/03 28/05/03 28/02/03 -
Price 1.12 1.12 1.36 1.40 1.25 0.90 0.95 -
P/RPS 2.14 2.25 2.83 3.09 2.97 2.37 2.65 -13.29%
P/EPS 11.91 14.21 23.75 28.25 15.78 28.25 52.39 -62.78%
EY 8.39 7.04 4.21 3.54 6.34 3.54 1.91 168.45%
DY 1.79 0.89 0.74 0.00 1.60 1.11 1.05 42.75%
P/NAPS 0.46 0.46 0.57 0.57 0.51 0.37 0.38 13.59%

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