[TWSPLNT] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 36.21%
YoY- 639.49%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 809,987 878,143 809,245 751,769 652,899 558,621 464,599 44.61%
PBT 199,787 282,382 278,985 227,036 159,231 93,145 39,196 194.71%
Tax -48,300 -62,847 -56,792 -44,292 -25,976 -19,266 -6,699 270.98%
NP 151,487 219,535 222,193 182,744 133,255 73,879 32,497 177.75%
-
NP to SH 138,369 197,672 200,533 165,727 121,668 68,049 32,488 161.59%
-
Tax Rate 24.18% 22.26% 20.36% 19.51% 16.31% 20.68% 17.09% -
Total Cost 658,500 658,608 587,052 569,025 519,644 484,742 432,102 32.25%
-
Net Worth 1,057,999 1,057,721 1,058,192 1,058,045 1,234,582 1,165,637 1,122,121 -3.82%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 31,739 31,759 31,759 31,759 31,759 15,901 15,901 58.19%
Div Payout % 22.94% 16.07% 15.84% 19.16% 26.10% 23.37% 48.94% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 1,057,999 1,057,721 1,058,192 1,058,045 1,234,582 1,165,637 1,122,121 -3.82%
NOSH 528,999 528,860 529,096 529,022 529,318 528,921 529,627 -0.07%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 18.70% 25.00% 27.46% 24.31% 20.41% 13.23% 6.99% -
ROE 13.08% 18.69% 18.95% 15.66% 9.85% 5.84% 2.90% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 153.12 166.04 152.95 142.11 123.35 105.62 87.72 44.72%
EPS 26.16 37.38 37.90 31.33 22.99 12.87 6.13 161.94%
DPS 6.00 6.00 6.00 6.00 6.00 3.01 3.00 58.40%
NAPS 2.00 2.00 2.00 2.00 2.3324 2.2038 2.1187 -3.75%
Adjusted Per Share Value based on latest NOSH - 529,022
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 129.01 139.86 128.89 119.74 103.99 88.97 74.00 44.60%
EPS 22.04 31.48 31.94 26.40 19.38 10.84 5.17 161.76%
DPS 5.06 5.06 5.06 5.06 5.06 2.53 2.53 58.40%
NAPS 1.6851 1.6847 1.6854 1.6852 1.9663 1.8565 1.7872 -3.82%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.43 1.86 3.98 3.24 3.98 2.74 3.08 -
P/RPS 0.93 1.12 2.60 2.28 3.23 2.59 3.51 -58.58%
P/EPS 5.47 4.98 10.50 10.34 17.32 21.30 50.21 -77.03%
EY 18.29 20.10 9.52 9.67 5.78 4.70 1.99 335.83%
DY 4.20 3.23 1.51 1.85 1.51 1.10 0.97 164.47%
P/NAPS 0.72 0.93 1.99 1.62 1.71 1.24 1.45 -37.16%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 20/02/09 20/11/08 20/08/08 22/05/08 25/02/08 23/11/07 21/08/07 -
Price 1.46 1.47 2.45 4.10 3.76 3.40 2.57 -
P/RPS 0.95 0.89 1.60 2.89 3.05 3.22 2.93 -52.64%
P/EPS 5.58 3.93 6.46 13.09 16.36 26.43 41.90 -73.76%
EY 17.92 25.43 15.47 7.64 6.11 3.78 2.39 280.75%
DY 4.11 4.08 2.45 1.46 1.60 0.88 1.17 130.20%
P/NAPS 0.73 0.74 1.23 2.05 1.61 1.54 1.21 -28.49%

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