[TWSPLNT] YoY 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- -293.85%
YoY- -163.72%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 153,113 221,269 127,476 23,213 20,726 21,429 17,210 43.90%
PBT -6,233 76,362 11,118 -4,036 -369 5,032 1,285 -
Tax 12,411 -2,136 4,286 -1,477 9,021 -2,412 122 115.90%
NP 6,178 74,226 15,404 -5,513 8,652 2,620 1,407 27.93%
-
NP to SH 9,400 68,703 15,583 -5,513 8,652 2,620 1,407 37.19%
-
Tax Rate - 2.80% -38.55% - - 47.93% -9.49% -
Total Cost 146,935 147,043 112,072 28,726 12,074 18,809 15,803 44.96%
-
Net Worth 1,057,999 1,234,582 1,127,223 431,452 412,609 384,578 404,512 17.36%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 31,739 31,759 15,901 - - - - -
Div Payout % 337.66% 46.23% 102.04% - - - - -
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 1,057,999 1,234,582 1,127,223 431,452 412,609 384,578 404,512 17.36%
NOSH 528,999 529,318 530,034 159,797 159,926 160,240 159,886 22.04%
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 4.03% 33.55% 12.08% -23.75% 41.74% 12.23% 8.18% -
ROE 0.89% 5.56% 1.38% -1.28% 2.10% 0.68% 0.35% -
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 28.94 41.80 24.05 14.53 12.96 13.37 10.76 17.90%
EPS 1.49 12.98 2.94 -3.45 5.41 1.64 0.88 9.16%
DPS 6.00 6.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.3324 2.1267 2.70 2.58 2.40 2.53 -3.83%
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 24.39 35.24 20.30 3.70 3.30 3.41 2.74 43.91%
EPS 1.50 10.94 2.48 -0.88 1.38 0.42 0.22 37.66%
DPS 5.06 5.06 2.53 0.00 0.00 0.00 0.00 -
NAPS 1.6851 1.9663 1.7954 0.6872 0.6572 0.6125 0.6443 17.36%
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 4.94 9.52 8.73 7.71 8.18 9.12 9.48 -10.28%
P/EPS 80.48 30.66 71.43 -32.46 19.59 74.62 115.91 -5.89%
EY 1.24 3.26 1.40 -3.08 5.10 1.34 0.86 6.28%
DY 4.20 1.51 1.43 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.71 0.99 0.41 0.41 0.51 0.40 10.28%
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 5.04 8.99 8.69 9.02 7.72 10.17 8.83 -8.91%
P/EPS 82.16 28.97 71.09 -37.97 18.48 83.18 107.95 -4.44%
EY 1.22 3.45 1.41 -2.63 5.41 1.20 0.93 4.62%
DY 4.11 1.60 1.44 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.61 0.98 0.49 0.39 0.57 0.38 11.48%

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