[TWSPLNT] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 109.46%
YoY- 1904.39%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 809,245 751,769 652,899 558,621 464,599 425,697 361,100 71.33%
PBT 278,985 227,036 159,231 93,145 39,196 20,775 14,132 631.76%
Tax -56,792 -44,292 -25,976 -19,266 -6,699 -1,668 286 -
NP 222,193 182,744 133,255 73,879 32,497 19,107 14,418 520.30%
-
NP to SH 200,533 165,727 121,668 68,049 32,488 22,411 18,479 390.87%
-
Tax Rate 20.36% 19.51% 16.31% 20.68% 17.09% 8.03% -2.02% -
Total Cost 587,052 569,025 519,644 484,742 432,102 406,590 346,682 42.11%
-
Net Worth 1,058,192 1,058,045 1,234,582 1,165,637 1,122,121 1,078,437 1,060,068 -0.11%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 31,759 31,759 31,759 15,901 15,901 15,901 15,901 58.66%
Div Payout % 15.84% 19.16% 26.10% 23.37% 48.94% 70.95% 86.05% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,058,192 1,058,045 1,234,582 1,165,637 1,122,121 1,078,437 1,060,068 -0.11%
NOSH 529,096 529,022 529,318 528,921 529,627 507,500 530,034 -0.11%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 27.46% 24.31% 20.41% 13.23% 6.99% 4.49% 3.99% -
ROE 18.95% 15.66% 9.85% 5.84% 2.90% 2.08% 1.74% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 152.95 142.11 123.35 105.62 87.72 83.88 68.13 71.53%
EPS 37.90 31.33 22.99 12.87 6.13 4.42 3.49 391.10%
DPS 6.00 6.00 6.00 3.01 3.00 3.13 3.00 58.80%
NAPS 2.00 2.00 2.3324 2.2038 2.1187 2.125 2.00 0.00%
Adjusted Per Share Value based on latest NOSH - 528,921
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 128.89 119.74 103.99 88.97 74.00 67.80 57.51 71.34%
EPS 31.94 26.40 19.38 10.84 5.17 3.57 2.94 391.23%
DPS 5.06 5.06 5.06 2.53 2.53 2.53 2.53 58.80%
NAPS 1.6854 1.6852 1.9663 1.8565 1.7872 1.7176 1.6884 -0.11%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 3.98 3.24 3.98 2.74 3.08 2.00 2.10 -
P/RPS 2.60 2.28 3.23 2.59 3.51 2.38 3.08 -10.68%
P/EPS 10.50 10.34 17.32 21.30 50.21 45.29 60.23 -68.82%
EY 9.52 9.67 5.78 4.70 1.99 2.21 1.66 220.73%
DY 1.51 1.85 1.51 1.10 0.97 1.57 1.43 3.69%
P/NAPS 1.99 1.62 1.71 1.24 1.45 0.94 1.05 53.20%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 20/08/08 22/05/08 25/02/08 23/11/07 21/08/07 24/05/07 26/02/07 -
Price 2.45 4.10 3.76 3.40 2.57 2.30 2.09 -
P/RPS 1.60 2.89 3.05 3.22 2.93 2.74 3.07 -35.26%
P/EPS 6.46 13.09 16.36 26.43 41.90 52.08 59.95 -77.38%
EY 15.47 7.64 6.11 3.78 2.39 1.92 1.67 341.67%
DY 2.45 1.46 1.60 0.88 1.17 1.36 1.44 42.56%
P/NAPS 1.23 2.05 1.61 1.54 1.21 1.08 1.05 11.13%

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