[TWSPLNT] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 114.76%
YoY- 230.23%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 221,269 127,476 23,213 20,726 21,429 17,210 14,201 58.00%
PBT 76,362 11,118 -4,036 -369 5,032 1,285 -1,678 -
Tax -2,136 4,286 -1,477 9,021 -2,412 122 1,678 -
NP 74,226 15,404 -5,513 8,652 2,620 1,407 0 -
-
NP to SH 68,703 15,583 -5,513 8,652 2,620 1,407 -1,933 -
-
Tax Rate 2.80% -38.55% - - 47.93% -9.49% - -
Total Cost 147,043 112,072 28,726 12,074 18,809 15,803 14,201 47.60%
-
Net Worth 1,234,582 1,127,223 431,452 412,609 384,578 404,512 404,172 20.44%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 31,759 15,901 - - - - 1,597 64.56%
Div Payout % 46.23% 102.04% - - - - 0.00% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 1,234,582 1,127,223 431,452 412,609 384,578 404,512 404,172 20.44%
NOSH 529,318 530,034 159,797 159,926 160,240 159,886 159,752 22.08%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 33.55% 12.08% -23.75% 41.74% 12.23% 8.18% 0.00% -
ROE 5.56% 1.38% -1.28% 2.10% 0.68% 0.35% -0.48% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 41.80 24.05 14.53 12.96 13.37 10.76 8.89 29.41%
EPS 12.98 2.94 -3.45 5.41 1.64 0.88 -1.21 -
DPS 6.00 3.00 0.00 0.00 0.00 0.00 1.00 34.78%
NAPS 2.3324 2.1267 2.70 2.58 2.40 2.53 2.53 -1.34%
Adjusted Per Share Value based on latest NOSH - 159,926
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 35.24 20.30 3.70 3.30 3.41 2.74 2.26 58.02%
EPS 10.94 2.48 -0.88 1.38 0.42 0.22 -0.31 -
DPS 5.06 2.53 0.00 0.00 0.00 0.00 0.25 65.04%
NAPS 1.9663 1.7954 0.6872 0.6572 0.6125 0.6443 0.6437 20.44%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 3.98 2.10 1.12 1.06 1.22 1.02 0.96 -
P/RPS 9.52 8.73 7.71 8.18 9.12 9.48 10.80 -2.07%
P/EPS 30.66 71.43 -32.46 19.59 74.62 115.91 -79.34 -
EY 3.26 1.40 -3.08 5.10 1.34 0.86 -1.26 -
DY 1.51 1.43 0.00 0.00 0.00 0.00 1.04 6.40%
P/NAPS 1.71 0.99 0.41 0.41 0.51 0.40 0.38 28.47%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 25/02/08 26/02/07 23/02/06 22/02/05 27/02/04 28/02/03 28/02/02 -
Price 3.76 2.09 1.31 1.00 1.36 0.95 1.00 -
P/RPS 8.99 8.69 9.02 7.72 10.17 8.83 11.25 -3.66%
P/EPS 28.97 71.09 -37.97 18.48 83.18 107.95 -82.64 -
EY 3.45 1.41 -2.63 5.41 1.20 0.93 -1.21 -
DY 1.60 1.44 0.00 0.00 0.00 0.00 1.00 8.14%
P/NAPS 1.61 0.98 0.49 0.39 0.57 0.38 0.40 26.10%

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