[TWSPLNT] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -19.53%
YoY- 13.73%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,703,854 909,126 677,424 809,987 652,899 361,585 104,812 59.12%
PBT 476,824 282,408 78,347 199,787 159,231 14,974 -275 -
Tax -112,100 -70,452 -23,953 -48,300 -25,976 -2 -2,373 90.07%
NP 364,724 211,956 54,394 151,487 133,255 14,972 -2,648 -
-
NP to SH 333,891 186,404 51,545 138,369 121,668 18,978 -2,648 -
-
Tax Rate 23.51% 24.95% 30.57% 24.18% 16.31% 0.01% - -
Total Cost 1,339,130 697,170 623,030 658,500 519,644 346,613 107,460 52.23%
-
Net Worth 2,156,104 1,808,416 1,637,113 1,350,373 1,234,751 947,429 430,698 30.77%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 94,372 62,923 37,744 31,752 31,753 13,364 4,785 64.33%
Div Payout % 28.26% 33.76% 73.23% 22.95% 26.10% 70.42% 0.00% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 2,156,104 1,808,416 1,637,113 1,350,373 1,234,751 947,429 430,698 30.77%
NOSH 629,152 629,233 629,078 529,205 529,232 445,492 159,518 25.68%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 21.41% 23.31% 8.03% 18.70% 20.41% 4.14% -2.53% -
ROE 15.49% 10.31% 3.15% 10.25% 9.85% 2.00% -0.61% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 270.82 144.48 107.69 153.06 123.37 81.17 65.71 26.60%
EPS 53.07 29.63 8.19 21.99 22.99 4.26 -1.66 -
DPS 15.00 10.00 6.00 6.00 6.00 3.00 3.00 30.75%
NAPS 3.427 2.874 2.6024 2.5517 2.3331 2.1267 2.70 4.05%
Adjusted Per Share Value based on latest NOSH - 528,999
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 271.38 144.80 107.89 129.01 103.99 57.59 16.69 59.13%
EPS 53.18 29.69 8.21 22.04 19.38 3.02 -0.42 -
DPS 15.03 10.02 6.01 5.06 5.06 2.13 0.76 64.40%
NAPS 3.4341 2.8803 2.6075 2.1508 1.9666 1.509 0.686 30.77%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 4.34 3.39 1.59 1.43 3.98 2.10 1.12 -
P/RPS 1.60 2.35 1.48 0.93 3.23 2.59 1.70 -1.00%
P/EPS 8.18 11.44 19.41 5.47 17.31 49.30 -67.47 -
EY 12.23 8.74 5.15 18.28 5.78 2.03 -1.48 -
DY 3.46 2.95 3.77 4.20 1.51 1.43 2.68 4.34%
P/NAPS 1.27 1.18 0.61 0.56 1.71 0.99 0.41 20.72%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 21/02/12 18/02/11 19/02/10 20/02/09 25/02/08 26/02/07 23/02/06 -
Price 4.74 3.27 1.53 1.46 3.76 2.09 1.31 -
P/RPS 1.75 2.26 1.42 0.95 3.05 2.57 1.99 -2.11%
P/EPS 8.93 11.04 18.67 5.58 16.36 49.06 -78.92 -
EY 11.20 9.06 5.36 17.91 6.11 2.04 -1.27 -
DY 3.16 3.06 3.92 4.11 1.60 1.44 2.29 5.51%
P/NAPS 1.38 1.14 0.59 0.57 1.61 0.98 0.49 18.82%

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