[TWSPLNT] YoY Annualized Quarter 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- 191.52%
YoY- -89.05%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 2,936,230 1,199,021 820,901 621,061 875,832 575,506 312,145 45.24%
PBT 268,264 477,374 216,081 32,526 274,693 110,492 5,141 93.19%
Tax -71,452 -122,618 -61,194 -14,580 -80,948 -31,786 -5,717 52.27%
NP 196,812 354,756 154,886 17,946 193,745 78,705 -576 -
-
NP to SH 176,872 316,681 137,434 18,830 171,958 70,620 4,526 84.11%
-
Tax Rate 26.63% 25.69% 28.32% 44.83% 29.47% 28.77% 111.20% -
Total Cost 2,739,418 844,265 666,014 603,114 682,086 496,801 312,721 43.52%
-
Net Worth 2,266,885 2,066,251 1,731,840 1,596,214 1,341,288 1,166,076 955,629 15.46%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 41,952 41,944 41,951 - - - - -
Div Payout % 23.72% 13.25% 30.53% - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 2,266,885 2,066,251 1,731,840 1,596,214 1,341,288 1,166,076 955,629 15.46%
NOSH 629,288 629,168 629,279 630,491 529,212 529,120 419,135 7.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 6.70% 29.59% 18.87% 2.89% 22.12% 13.68% -0.18% -
ROE 7.80% 15.33% 7.94% 1.18% 12.82% 6.06% 0.47% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 466.60 190.57 130.45 98.50 165.50 108.77 74.47 35.73%
EPS 28.11 50.33 21.84 2.99 32.49 13.35 1.08 72.06%
DPS 6.67 6.67 6.67 0.00 0.00 0.00 0.00 -
NAPS 3.6023 3.2841 2.7521 2.5317 2.5345 2.2038 2.28 7.91%
Adjusted Per Share Value based on latest NOSH - 629,149
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 467.66 190.97 130.75 98.92 139.50 91.66 49.72 45.23%
EPS 28.17 50.44 21.89 3.00 27.39 11.25 0.72 84.14%
DPS 6.68 6.68 6.68 0.00 0.00 0.00 0.00 -
NAPS 3.6105 3.291 2.7583 2.5423 2.1363 1.8572 1.522 15.46%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 4.33 3.09 2.03 1.64 1.86 2.74 1.77 -
P/RPS 0.93 1.62 1.56 1.66 1.12 2.52 2.38 -14.48%
P/EPS 15.41 6.14 9.29 54.91 5.72 20.53 163.89 -32.54%
EY 6.49 16.29 10.76 1.82 17.47 4.87 0.61 48.25%
DY 1.54 2.16 3.28 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.94 0.74 0.65 0.73 1.24 0.78 7.43%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 17/11/11 19/11/10 12/11/09 20/11/08 23/11/07 20/11/06 -
Price 4.07 3.60 2.26 1.65 1.47 3.40 1.87 -
P/RPS 0.87 1.89 1.73 1.68 0.89 3.13 2.51 -16.17%
P/EPS 14.48 7.15 10.35 55.25 4.52 25.47 173.15 -33.84%
EY 6.91 13.98 9.66 1.81 22.10 3.93 0.58 51.06%
DY 1.64 1.85 2.95 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.10 0.82 0.65 0.58 1.54 0.82 5.48%

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