[TWSPLNT] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
12-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -42.48%
YoY- -88.1%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 771,944 727,802 677,424 618,909 698,878 748,586 809,987 -3.16%
PBT 174,701 129,946 78,347 18,162 53,118 119,934 199,787 -8.57%
Tax -49,777 -36,492 -23,953 1,476 -12,918 -29,009 -48,300 2.03%
NP 124,924 93,454 54,394 19,638 40,200 90,925 151,487 -12.09%
-
NP to SH 114,614 85,920 51,545 23,523 40,892 85,081 138,369 -11.83%
-
Tax Rate 28.49% 28.08% 30.57% -8.13% 24.32% 24.19% 24.18% -
Total Cost 647,020 634,348 623,030 599,271 658,678 657,661 658,500 -1.16%
-
Net Worth 1,673,429 1,668,913 1,637,262 1,592,817 1,520,928 1,593,190 1,057,999 35.86%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 37,777 37,777 37,777 31,739 31,739 31,739 31,739 12.34%
Div Payout % 32.96% 43.97% 73.29% 134.93% 77.62% 37.31% 22.94% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,673,429 1,668,913 1,637,262 1,592,817 1,520,928 1,593,190 1,057,999 35.86%
NOSH 629,818 629,873 629,619 629,149 611,428 628,800 528,999 12.36%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 16.18% 12.84% 8.03% 3.17% 5.75% 12.15% 18.70% -
ROE 6.85% 5.15% 3.15% 1.48% 2.69% 5.34% 13.08% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 122.57 115.55 107.59 98.37 114.30 119.05 153.12 -13.82%
EPS 18.20 13.64 8.19 3.74 6.69 13.53 26.16 -21.53%
DPS 6.00 6.00 6.00 5.04 5.19 5.05 6.00 0.00%
NAPS 2.657 2.6496 2.6004 2.5317 2.4875 2.5337 2.00 20.91%
Adjusted Per Share Value based on latest NOSH - 629,149
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 122.95 115.92 107.89 98.57 111.31 119.23 129.01 -3.16%
EPS 18.25 13.68 8.21 3.75 6.51 13.55 22.04 -11.85%
DPS 6.02 6.02 6.02 5.06 5.06 5.06 5.06 12.31%
NAPS 2.6653 2.6581 2.6077 2.5369 2.4224 2.5375 1.6851 35.86%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.58 1.65 1.59 1.64 1.67 1.42 1.43 -
P/RPS 1.29 1.43 1.48 1.67 1.46 1.19 0.93 24.45%
P/EPS 8.68 12.10 19.42 43.86 24.97 10.49 5.47 36.16%
EY 11.52 8.27 5.15 2.28 4.00 9.53 18.29 -26.58%
DY 3.80 3.63 3.77 3.08 3.11 3.55 4.20 -6.47%
P/NAPS 0.59 0.62 0.61 0.65 0.67 0.56 0.72 -12.46%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 18/08/10 21/05/10 19/02/10 12/11/09 21/08/09 22/05/09 20/02/09 -
Price 1.70 1.52 1.53 1.65 1.75 2.09 1.46 -
P/RPS 1.39 1.32 1.42 1.68 1.53 1.76 0.95 28.97%
P/EPS 9.34 11.14 18.69 44.13 26.17 15.45 5.58 41.10%
EY 10.70 8.97 5.35 2.27 3.82 6.47 17.92 -29.15%
DY 3.53 3.95 3.92 3.06 2.97 2.42 4.11 -9.66%
P/NAPS 0.64 0.57 0.59 0.65 0.70 0.82 0.73 -8.42%

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