[TWSPLNT] YoY Cumulative 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- 14220.0%
YoY- 106.44%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 656,874 431,630 234,109 81,599 64,693 55,675 40,121 59.28%
PBT 206,020 82,869 3,856 3,761 -54,082 10,356 962 144.40%
Tax -60,711 -23,840 -4,288 -897 9,608 -3,804 531 -
NP 145,309 59,029 -432 2,864 -44,474 6,552 1,493 114.32%
-
NP to SH 128,969 52,965 3,395 2,864 -44,474 6,552 1,493 110.10%
-
Tax Rate 29.47% 28.77% 111.20% 23.85% - 36.73% -55.20% -
Total Cost 511,565 372,601 234,541 78,735 109,167 49,123 38,628 53.75%
-
Net Worth 1,341,288 1,166,076 955,629 412,799 400,265 391,581 407,657 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 - - - 4,800 3,176 - - -
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 1,166,076 955,629 412,799 400,265 391,581 407,657 21.93%
NOSH 529,212 529,120 419,135 160,000 158,835 159,829 160,495 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 9.62% 4.54% 0.36% 0.69% -11.11% 1.67% 0.37% -
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 124.12 81.57 55.86 51.00 40.73 34.83 25.00 30.58%
EPS 24.37 10.01 0.81 1.79 -28.00 4.10 0.93 72.25%
DPS 0.00 0.00 0.00 3.00 2.00 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 104.62 68.75 37.29 13.00 10.30 8.87 6.39 59.28%
EPS 20.54 8.44 0.54 0.46 -7.08 1.04 0.24 109.78%
DPS 0.00 0.00 0.00 0.76 0.51 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 1.50 3.36 3.17 2.51 2.75 4.45 4.12 -15.48%
P/EPS 7.63 27.37 218.52 71.51 -4.00 37.81 110.72 -35.94%
EY 13.10 3.65 0.46 1.40 -25.00 2.64 0.90 56.19%
DY 0.00 0.00 0.00 2.34 1.79 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 1.18 4.17 3.35 2.41 2.75 4.02 4.20 -19.05%
P/EPS 6.03 33.97 230.86 68.72 -4.00 34.15 112.87 -38.60%
EY 16.58 2.94 0.43 1.46 -25.00 2.93 0.89 62.74%
DY 0.00 0.00 0.00 2.44 1.79 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