[TWSPLNT] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 39.99%
YoY- 202.91%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 361,585 104,812 85,419 77,104 57,331 47,565 58,031 35.63%
PBT 14,974 -275 -54,452 15,388 2,247 35,715 10,327 6.38%
Tax -2 -2,373 18,630 -6,216 781 -6,339 -6,093 -73.71%
NP 14,972 -2,648 -35,822 9,172 3,028 29,376 4,234 23.41%
-
NP to SH 18,978 -2,648 -35,822 9,172 3,028 29,376 4,234 28.39%
-
Tax Rate 0.01% - - 40.40% -34.76% 17.75% 59.00% -
Total Cost 346,613 107,460 121,241 67,932 54,303 18,189 53,797 36.39%
-
Net Worth 947,429 430,698 412,776 384,167 405,335 404,799 376,487 16.61%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 13,364 4,785 3,199 - - 1,599 - -
Div Payout % 70.42% 0.00% 0.00% - - 5.45% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 947,429 430,698 412,776 384,167 405,335 404,799 376,487 16.61%
NOSH 445,492 159,518 159,991 160,069 160,211 159,999 160,207 18.57%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 4.14% -2.53% -41.94% 11.90% 5.28% 61.76% 7.30% -
ROE 2.00% -0.61% -8.68% 2.39% 0.75% 7.26% 1.12% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 81.17 65.71 53.39 48.17 35.78 29.73 36.22 14.38%
EPS 4.26 -1.66 -22.39 5.73 1.89 18.36 2.65 8.22%
DPS 3.00 3.00 2.00 0.00 0.00 1.00 0.00 -
NAPS 2.1267 2.70 2.58 2.40 2.53 2.53 2.35 -1.64%
Adjusted Per Share Value based on latest NOSH - 160,240
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 57.59 16.69 13.60 12.28 9.13 7.58 9.24 35.63%
EPS 3.02 -0.42 -5.71 1.46 0.48 4.68 0.67 28.51%
DPS 2.13 0.76 0.51 0.00 0.00 0.25 0.00 -
NAPS 1.509 0.686 0.6574 0.6119 0.6456 0.6447 0.5996 16.62%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.10 1.12 1.06 1.22 1.02 0.96 0.95 -
P/RPS 2.59 1.70 1.99 2.53 2.85 3.23 2.62 -0.19%
P/EPS 49.30 -67.47 -4.73 21.29 53.97 5.23 35.95 5.40%
EY 2.03 -1.48 -21.12 4.70 1.85 19.13 2.78 -5.10%
DY 1.43 2.68 1.89 0.00 0.00 1.04 0.00 -
P/NAPS 0.99 0.41 0.41 0.51 0.40 0.38 0.40 16.29%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 23/02/06 22/02/05 27/02/04 28/02/03 28/02/02 23/02/01 -
Price 2.09 1.31 1.00 1.36 0.95 1.00 0.92 -
P/RPS 2.57 1.99 1.87 2.82 2.65 3.36 2.54 0.19%
P/EPS 49.06 -78.92 -4.47 23.73 50.26 5.45 34.81 5.88%
EY 2.04 -1.27 -22.39 4.21 1.99 18.36 2.87 -5.52%
DY 1.44 2.29 2.00 0.00 0.00 1.00 0.00 -
P/NAPS 0.98 0.49 0.39 0.57 0.38 0.40 0.39 16.59%

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