[TWSPLNT] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 71.23%
YoY- 130.42%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 2,202,173 899,266 615,676 465,796 656,874 431,630 234,109 45.24%
PBT 201,198 358,031 162,061 24,395 206,020 82,869 3,856 93.19%
Tax -53,589 -91,964 -45,896 -10,935 -60,711 -23,840 -4,288 52.27%
NP 147,609 266,067 116,165 13,460 145,309 59,029 -432 -
-
NP to SH 132,654 237,511 103,076 14,123 128,969 52,965 3,395 84.10%
-
Tax Rate 26.63% 25.69% 28.32% 44.82% 29.47% 28.77% 111.20% -
Total Cost 2,054,564 633,199 499,511 452,336 511,565 372,601 234,541 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 31,464 31,458 31,463 - - - - -
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 5.85% 11.49% 5.95% 0.88% 9.62% 4.54% 0.36% -
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 349.95 142.93 97.84 73.88 124.12 81.57 55.86 35.73%
EPS 21.08 37.75 16.38 2.24 24.37 10.01 0.81 72.06%
DPS 5.00 5.00 5.00 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 - 629,299
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 350.74 143.23 98.06 74.19 104.62 68.75 37.29 45.23%
EPS 21.13 37.83 16.42 2.25 20.54 8.44 0.54 84.15%
DPS 5.01 5.01 5.01 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 1.24 2.16 2.07 2.22 1.50 3.36 3.17 -14.46%
P/EPS 20.54 8.19 12.39 73.21 7.63 27.37 218.52 -32.54%
EY 4.87 12.22 8.07 1.37 13.10 3.65 0.46 48.12%
DY 1.15 1.62 2.46 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 1.16 2.52 2.31 2.23 1.18 4.17 3.35 -16.18%
P/EPS 19.31 9.54 13.80 73.66 6.03 33.97 230.86 -33.84%
EY 5.18 10.49 7.25 1.36 16.58 2.94 0.43 51.34%
DY 1.23 1.39 2.21 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