[TWSPLNT] YoY Quarter Result on 30-Sep-2008 [#3]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
20-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -3.58%
YoY- -6.41%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 333,544 238,843 183,483 263,452 194,554 100,532 35,610 45.16%
PBT 144,052 77,728 36,416 71,372 67,975 14,026 1,260 120.22%
Tax -32,359 -18,534 -9,397 -23,791 -17,736 -5,169 1,584 -
NP 111,693 59,194 27,019 47,581 50,239 8,857 2,844 84.31%
-
NP to SH 98,800 50,295 24,411 41,780 44,641 9,080 2,844 80.58%
-
Tax Rate 22.46% 23.84% 25.80% 33.33% 26.09% 36.85% -125.71% -
Total Cost 221,851 179,649 156,464 215,871 144,315 91,675 32,766 37.52%
-
Net Worth 2,066,682 1,732,376 1,592,817 1,340,397 1,165,637 1,203,627 412,220 30.80%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 31,464 31,473 - - - - 4,793 36.81%
Div Payout % 31.85% 62.58% - - - - 168.54% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 2,066,682 1,732,376 1,592,817 1,340,397 1,165,637 1,203,627 412,220 30.80%
NOSH 629,299 629,474 629,149 528,860 528,921 527,906 159,775 25.65%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 33.49% 24.78% 14.73% 18.06% 25.82% 8.81% 7.99% -
ROE 4.78% 2.90% 1.53% 3.12% 3.83% 0.75% 0.69% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 53.00 37.94 29.16 49.82 36.78 19.04 22.29 15.52%
EPS 15.70 7.99 3.88 7.90 8.44 1.72 1.78 43.71%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 3.00 8.88%
NAPS 3.2841 2.7521 2.5317 2.5345 2.2038 2.28 2.58 4.10%
Adjusted Per Share Value based on latest NOSH - 528,860
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 53.12 38.04 29.22 41.96 30.99 16.01 5.67 45.16%
EPS 15.74 8.01 3.89 6.65 7.11 1.45 0.45 80.79%
DPS 5.01 5.01 0.00 0.00 0.00 0.00 0.76 36.91%
NAPS 3.2916 2.7592 2.5369 2.1349 1.8565 1.917 0.6566 30.80%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 3.09 2.03 1.64 1.86 2.74 1.77 1.28 -
P/RPS 5.83 5.35 5.62 3.73 7.45 9.29 5.74 0.25%
P/EPS 19.68 25.41 42.27 23.54 32.46 102.91 71.91 -19.41%
EY 5.08 3.94 2.37 4.25 3.08 0.97 1.39 24.09%
DY 1.62 2.46 0.00 0.00 0.00 0.00 2.34 -5.94%
P/NAPS 0.94 0.74 0.65 0.73 1.24 0.78 0.50 11.08%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 17/11/11 19/11/10 12/11/09 20/11/08 23/11/07 20/11/06 17/11/05 -
Price 3.60 2.26 1.65 1.47 3.40 1.87 1.23 -
P/RPS 6.79 5.96 5.66 2.95 9.24 9.82 5.52 3.50%
P/EPS 22.93 28.29 42.53 18.61 40.28 108.72 69.10 -16.78%
EY 4.36 3.54 2.35 5.37 2.48 0.92 1.45 20.12%
DY 1.39 2.21 0.00 0.00 0.00 0.00 2.44 -8.94%
P/NAPS 1.10 0.82 0.65 0.58 1.54 0.82 0.48 14.81%

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