[TWSPLNT] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
17-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 9446.67%
YoY- 106.44%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 875,832 575,506 312,145 108,798 86,257 74,233 53,494 59.28%
PBT 274,693 110,492 5,141 5,014 -72,109 13,808 1,282 144.42%
Tax -80,948 -31,786 -5,717 -1,196 12,810 -5,072 708 -
NP 193,745 78,705 -576 3,818 -59,298 8,736 1,990 114.33%
-
NP to SH 171,958 70,620 4,526 3,818 -59,298 8,736 1,990 110.11%
-
Tax Rate 29.47% 28.77% 111.20% 23.85% - 36.73% -55.23% -
Total Cost 682,086 496,801 312,721 104,980 145,555 65,497 51,504 53.75%
-
Net Worth 1,341,288 1,166,076 955,629 412,799 400,266 391,581 407,657 21.93%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - 6,399 4,235 - - -
Div Payout % - - - 167.60% 0.00% - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 1,341,288 1,166,076 955,629 412,799 400,266 391,581 407,657 21.93%
NOSH 529,212 529,120 419,135 159,999 158,835 159,829 160,495 21.97%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 22.12% 13.68% -0.18% 3.51% -68.75% 11.77% 3.72% -
ROE 12.82% 6.06% 0.47% 0.93% -14.81% 2.23% 0.49% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 165.50 108.77 74.47 68.00 54.31 46.45 33.33 30.58%
EPS 32.49 13.35 1.08 2.39 -37.33 5.47 1.24 72.25%
DPS 0.00 0.00 0.00 4.00 2.67 0.00 0.00 -
NAPS 2.5345 2.2038 2.28 2.58 2.52 2.45 2.54 -0.03%
Adjusted Per Share Value based on latest NOSH - 159,775
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 139.50 91.66 49.72 17.33 13.74 11.82 8.52 59.28%
EPS 27.39 11.25 0.72 0.61 -9.44 1.39 0.32 109.78%
DPS 0.00 0.00 0.00 1.02 0.67 0.00 0.00 -
NAPS 2.1363 1.8572 1.522 0.6575 0.6375 0.6237 0.6493 21.93%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.86 2.74 1.77 1.28 1.12 1.55 1.03 -
P/RPS 1.12 2.52 2.38 1.88 2.06 3.34 3.09 -15.54%
P/EPS 5.72 20.53 163.89 53.63 -3.00 28.36 83.04 -35.94%
EY 17.47 4.87 0.61 1.86 -33.33 3.53 1.20 56.19%
DY 0.00 0.00 0.00 3.13 2.38 0.00 0.00 -
P/NAPS 0.73 1.24 0.78 0.50 0.44 0.63 0.41 10.08%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 20/11/08 23/11/07 20/11/06 17/11/05 22/11/04 14/11/03 29/11/02 -
Price 1.47 3.40 1.87 1.23 1.12 1.40 1.05 -
P/RPS 0.89 3.13 2.51 1.81 2.06 3.01 3.15 -18.97%
P/EPS 4.52 25.47 173.15 51.54 -3.00 25.61 84.65 -38.60%
EY 22.10 3.93 0.58 1.94 -33.33 3.90 1.18 62.88%
DY 0.00 0.00 0.00 3.25 2.38 0.00 0.00 -
P/NAPS 0.58 1.54 0.82 0.48 0.44 0.57 0.41 5.94%

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