[TWSPLNT] YoY Annual (Unaudited) Result on 31-Dec-2004 [#4]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
YoY- -490.56%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 652,899 361,585 104,812 85,419 77,104 57,331 47,565 54.70%
PBT 159,231 14,974 -275 -54,452 15,388 2,247 35,715 28.27%
Tax -25,976 -2 -2,373 18,630 -6,216 781 -6,339 26.48%
NP 133,255 14,972 -2,648 -35,822 9,172 3,028 29,376 28.64%
-
NP to SH 121,668 18,978 -2,648 -35,822 9,172 3,028 29,376 26.71%
-
Tax Rate 16.31% 0.01% - - 40.40% -34.76% 17.75% -
Total Cost 519,644 346,613 107,460 121,241 67,932 54,303 18,189 74.79%
-
Net Worth 1,234,751 947,429 430,698 412,776 384,167 405,335 404,799 20.41%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 31,753 13,364 4,785 3,199 - - 1,599 64.52%
Div Payout % 26.10% 70.42% 0.00% 0.00% - - 5.45% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 1,234,751 947,429 430,698 412,776 384,167 405,335 404,799 20.41%
NOSH 529,232 445,492 159,518 159,991 160,069 160,211 159,999 22.05%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 20.41% 4.14% -2.53% -41.94% 11.90% 5.28% 61.76% -
ROE 9.85% 2.00% -0.61% -8.68% 2.39% 0.75% 7.26% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 123.37 81.17 65.71 53.39 48.17 35.78 29.73 26.75%
EPS 22.99 4.26 -1.66 -22.39 5.73 1.89 18.36 3.81%
DPS 6.00 3.00 3.00 2.00 0.00 0.00 1.00 34.78%
NAPS 2.3331 2.1267 2.70 2.58 2.40 2.53 2.53 -1.34%
Adjusted Per Share Value based on latest NOSH - 159,926
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 103.99 57.59 16.69 13.60 12.28 9.13 7.58 54.69%
EPS 19.38 3.02 -0.42 -5.71 1.46 0.48 4.68 26.70%
DPS 5.06 2.13 0.76 0.51 0.00 0.00 0.25 65.04%
NAPS 1.9666 1.509 0.686 0.6574 0.6119 0.6456 0.6447 20.41%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 3.98 2.10 1.12 1.06 1.22 1.02 0.96 -
P/RPS 3.23 2.59 1.70 1.99 2.53 2.85 3.23 0.00%
P/EPS 17.31 49.30 -67.47 -4.73 21.29 53.97 5.23 22.06%
EY 5.78 2.03 -1.48 -21.12 4.70 1.85 19.13 -18.07%
DY 1.51 1.43 2.68 1.89 0.00 0.00 1.04 6.40%
P/NAPS 1.71 0.99 0.41 0.41 0.51 0.40 0.38 28.47%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 25/02/08 26/02/07 23/02/06 22/02/05 27/02/04 28/02/03 28/02/02 -
Price 3.76 2.09 1.31 1.00 1.36 0.95 1.00 -
P/RPS 3.05 2.57 1.99 1.87 2.82 2.65 3.36 -1.59%
P/EPS 16.36 49.06 -78.92 -4.47 23.73 50.26 5.45 20.09%
EY 6.11 2.04 -1.27 -22.39 4.21 1.99 18.36 -16.74%
DY 1.60 1.44 2.29 2.00 0.00 0.00 1.00 8.14%
P/NAPS 1.61 0.98 0.49 0.39 0.57 0.38 0.40 26.10%

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