[TWSPLNT] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
22-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -378.21%
YoY- -625.74%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 43,829 67,842 85,419 86,122 83,627 79,503 77,104 -31.40%
PBT -69,891 -60,019 -54,450 -49,049 22,463 18,762 15,389 -
Tax 19,926 18,743 18,628 7,195 -7,419 -6,154 -6,215 -
NP -49,965 -41,276 -35,822 -41,854 15,044 12,608 9,174 -
-
NP to SH -49,965 -41,276 -35,822 -41,854 15,044 12,608 9,174 -
-
Tax Rate - - - - 33.03% 32.80% 40.39% -
Total Cost 93,794 109,118 121,241 127,976 68,583 66,895 67,930 24.02%
-
Net Worth 317,058 319,428 412,609 399,229 393,645 387,058 384,578 -12.08%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 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
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 317,058 319,428 412,609 399,229 393,645 387,058 384,578 -12.08%
NOSH 158,529 159,714 159,926 158,424 160,018 159,941 160,240 -0.71%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -114.00% -60.84% -41.94% -48.60% 17.99% 15.86% 11.90% -
ROE -15.76% -12.92% -8.68% -10.48% 3.82% 3.26% 2.39% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 27.65 42.48 53.41 54.36 52.26 49.71 48.12 -30.90%
EPS -31.52 -25.84 -22.40 -26.42 9.40 7.88 5.73 -
DPS 0.00 2.00 2.00 2.00 2.00 1.00 1.00 -
NAPS 2.00 2.00 2.58 2.52 2.46 2.42 2.40 -11.45%
Adjusted Per Share Value based on latest NOSH - 158,424
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 6.98 10.81 13.60 13.72 13.32 12.66 12.28 -31.40%
EPS -7.96 -6.57 -5.71 -6.67 2.40 2.01 1.46 -
DPS 0.00 0.51 0.51 0.51 0.51 0.25 0.25 -
NAPS 0.505 0.5088 0.6572 0.6359 0.627 0.6165 0.6125 -12.08%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.97 0.93 1.06 1.12 1.15 1.28 1.22 -
P/RPS 3.51 2.19 1.98 2.06 2.20 2.58 2.54 24.08%
P/EPS -3.08 -3.60 -4.73 -4.24 12.23 16.24 21.31 -
EY -32.49 -27.79 -21.13 -23.59 8.18 6.16 4.69 -
DY 0.00 2.15 1.89 1.79 1.74 0.78 0.82 -
P/NAPS 0.49 0.47 0.41 0.44 0.47 0.53 0.51 -2.63%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 22/08/05 25/05/05 22/02/05 22/11/04 01/09/04 25/05/04 27/02/04 -
Price 1.12 0.85 1.00 1.12 1.12 1.12 1.36 -
P/RPS 4.05 2.00 1.87 2.06 2.14 2.25 2.83 27.02%
P/EPS -3.55 -3.29 -4.46 -4.24 11.91 14.21 23.75 -
EY -28.14 -30.40 -22.40 -23.59 8.39 7.04 4.21 -
DY 0.00 2.35 2.00 1.79 1.79 0.89 0.74 -
P/NAPS 0.56 0.43 0.39 0.44 0.46 0.46 0.57 -1.17%

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