[TWSPLNT] YoY Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -192.46%
YoY- 92.61%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 809,987 652,899 361,585 104,812 85,419 77,104 57,331 55.41%
PBT 199,787 159,231 14,974 -275 -54,452 15,388 2,247 111.12%
Tax -48,300 -25,976 -2 -2,373 18,630 -6,216 781 -
NP 151,487 133,255 14,972 -2,648 -35,822 9,172 3,028 91.84%
-
NP to SH 138,369 121,668 18,978 -2,648 -35,822 9,172 3,028 88.97%
-
Tax Rate 24.18% 16.31% 0.01% - - 40.40% -34.76% -
Total Cost 658,500 519,644 346,613 107,460 121,241 67,932 54,303 51.51%
-
Net Worth 1,350,373 1,234,751 947,429 430,698 412,776 384,167 405,335 22.18%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 31,752 31,753 13,364 4,785 3,199 - - -
Div Payout % 22.95% 26.10% 70.42% 0.00% 0.00% - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 1,350,373 1,234,751 947,429 430,698 412,776 384,167 405,335 22.18%
NOSH 529,205 529,232 445,492 159,518 159,991 160,069 160,211 22.01%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 18.70% 20.41% 4.14% -2.53% -41.94% 11.90% 5.28% -
ROE 10.25% 9.85% 2.00% -0.61% -8.68% 2.39% 0.75% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 153.06 123.37 81.17 65.71 53.39 48.17 35.78 27.38%
EPS 21.99 22.99 4.26 -1.66 -22.39 5.73 1.89 50.47%
DPS 6.00 6.00 3.00 3.00 2.00 0.00 0.00 -
NAPS 2.5517 2.3331 2.1267 2.70 2.58 2.40 2.53 0.14%
Adjusted Per Share Value based on latest NOSH - 159,797
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 129.01 103.99 57.59 16.69 13.60 12.28 9.13 55.42%
EPS 22.04 19.38 3.02 -0.42 -5.71 1.46 0.48 89.12%
DPS 5.06 5.06 2.13 0.76 0.51 0.00 0.00 -
NAPS 2.1508 1.9666 1.509 0.686 0.6574 0.6119 0.6456 22.18%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.43 3.98 2.10 1.12 1.06 1.22 1.02 -
P/RPS 0.93 3.23 2.59 1.70 1.99 2.53 2.85 -17.01%
P/EPS 5.47 17.31 49.30 -67.47 -4.73 21.29 53.97 -31.69%
EY 18.28 5.78 2.03 -1.48 -21.12 4.70 1.85 46.43%
DY 4.20 1.51 1.43 2.68 1.89 0.00 0.00 -
P/NAPS 0.56 1.71 0.99 0.41 0.41 0.51 0.40 5.76%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 20/02/09 25/02/08 26/02/07 23/02/06 22/02/05 27/02/04 28/02/03 -
Price 1.46 3.76 2.09 1.31 1.00 1.36 0.95 -
P/RPS 0.95 3.05 2.57 1.99 1.87 2.82 2.65 -15.70%
P/EPS 5.58 16.36 49.06 -78.92 -4.47 23.73 50.26 -30.64%
EY 17.91 6.11 2.04 -1.27 -22.39 4.21 1.99 44.17%
DY 4.11 1.60 1.44 2.29 2.00 0.00 0.00 -
P/NAPS 0.57 1.61 0.98 0.49 0.39 0.57 0.38 6.98%

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