[TWSPLNT] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 71.62%
YoY- 382.66%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 211,628 153,113 221,269 127,476 23,213 20,726 21,429 46.42%
PBT 53,952 -6,233 76,362 11,118 -4,036 -369 5,032 48.44%
Tax -13,018 12,411 -2,136 4,286 -1,477 9,021 -2,412 32.40%
NP 40,934 6,178 74,226 15,404 -5,513 8,652 2,620 58.04%
-
NP to SH 37,422 9,400 68,703 15,583 -5,513 8,652 2,620 55.70%
-
Tax Rate 24.13% - 2.80% -38.55% - - 47.93% -
Total Cost 170,694 146,935 147,043 112,072 28,726 12,074 18,809 44.37%
-
Net Worth 1,637,262 1,057,999 1,234,582 1,127,223 431,452 412,609 384,578 27.27%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 37,777 31,739 31,759 15,901 - - - -
Div Payout % 100.95% 337.66% 46.23% 102.04% - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 1,637,262 1,057,999 1,234,582 1,127,223 431,452 412,609 384,578 27.27%
NOSH 629,619 528,999 529,318 530,034 159,797 159,926 160,240 25.59%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 19.34% 4.03% 33.55% 12.08% -23.75% 41.74% 12.23% -
ROE 2.29% 0.89% 5.56% 1.38% -1.28% 2.10% 0.68% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 33.61 28.94 41.80 24.05 14.53 12.96 13.37 16.59%
EPS 5.95 1.49 12.98 2.94 -3.45 5.41 1.64 23.93%
DPS 6.00 6.00 6.00 3.00 0.00 0.00 0.00 -
NAPS 2.6004 2.00 2.3324 2.1267 2.70 2.58 2.40 1.34%
Adjusted Per Share Value based on latest NOSH - 530,034
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 33.71 24.39 35.24 20.30 3.70 3.30 3.41 46.44%
EPS 5.96 1.50 10.94 2.48 -0.88 1.38 0.42 55.53%
DPS 6.02 5.06 5.06 2.53 0.00 0.00 0.00 -
NAPS 2.6077 1.6851 1.9663 1.7954 0.6872 0.6572 0.6125 27.28%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.59 1.43 3.98 2.10 1.12 1.06 1.22 -
P/RPS 4.73 4.94 9.52 8.73 7.71 8.18 9.12 -10.35%
P/EPS 26.75 80.48 30.66 71.43 -32.46 19.59 74.62 -15.70%
EY 3.74 1.24 3.26 1.40 -3.08 5.10 1.34 18.63%
DY 3.77 4.20 1.51 1.43 0.00 0.00 0.00 -
P/NAPS 0.61 0.72 1.71 0.99 0.41 0.41 0.51 3.02%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 19/02/10 20/02/09 25/02/08 26/02/07 23/02/06 22/02/05 27/02/04 -
Price 1.53 1.46 3.76 2.09 1.31 1.00 1.36 -
P/RPS 4.55 5.04 8.99 8.69 9.02 7.72 10.17 -12.53%
P/EPS 25.74 82.16 28.97 71.09 -37.97 18.48 83.18 -17.74%
EY 3.88 1.22 3.45 1.41 -2.63 5.41 1.20 21.58%
DY 3.92 4.11 1.60 1.44 0.00 0.00 0.00 -
P/NAPS 0.59 0.73 1.61 0.98 0.49 0.39 0.57 0.57%

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