[TWSPLNT] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 53.9%
YoY- 340.88%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 293,450 211,628 153,113 221,269 127,476 23,213 20,726 55.50%
PBT 120,347 53,952 -6,233 76,362 11,118 -4,036 -369 -
Tax -24,556 -13,018 12,411 -2,136 4,286 -1,477 9,021 -
NP 95,791 40,934 6,178 74,226 15,404 -5,513 8,652 49.26%
-
NP to SH 83,328 37,422 9,400 68,703 15,583 -5,513 8,652 45.83%
-
Tax Rate 20.40% 24.13% - 2.80% -38.55% - - -
Total Cost 197,659 170,694 146,935 147,043 112,072 28,726 12,074 59.31%
-
Net Worth 1,807,180 1,637,262 1,057,999 1,234,582 1,127,223 431,452 412,609 27.89%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 31,458 37,777 31,739 31,759 15,901 - - -
Div Payout % 37.75% 100.95% 337.66% 46.23% 102.04% - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 1,807,180 1,637,262 1,057,999 1,234,582 1,127,223 431,452 412,609 27.89%
NOSH 629,175 629,619 528,999 529,318 530,034 159,797 159,926 25.63%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 32.64% 19.34% 4.03% 33.55% 12.08% -23.75% 41.74% -
ROE 4.61% 2.29% 0.89% 5.56% 1.38% -1.28% 2.10% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 46.64 33.61 28.94 41.80 24.05 14.53 12.96 23.77%
EPS 13.24 5.95 1.49 12.98 2.94 -3.45 5.41 16.07%
DPS 5.00 6.00 6.00 6.00 3.00 0.00 0.00 -
NAPS 2.8723 2.6004 2.00 2.3324 2.1267 2.70 2.58 1.80%
Adjusted Per Share Value based on latest NOSH - 529,318
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 46.74 33.71 24.39 35.24 20.30 3.70 3.30 55.51%
EPS 13.27 5.96 1.50 10.94 2.48 -0.88 1.38 45.79%
DPS 5.01 6.02 5.06 5.06 2.53 0.00 0.00 -
NAPS 2.8783 2.6077 1.6851 1.9663 1.7954 0.6872 0.6572 27.89%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 3.39 1.59 1.43 3.98 2.10 1.12 1.06 -
P/RPS 7.27 4.73 4.94 9.52 8.73 7.71 8.18 -1.94%
P/EPS 25.60 26.75 80.48 30.66 71.43 -32.46 19.59 4.55%
EY 3.91 3.74 1.24 3.26 1.40 -3.08 5.10 -4.32%
DY 1.47 3.77 4.20 1.51 1.43 0.00 0.00 -
P/NAPS 1.18 0.61 0.72 1.71 0.99 0.41 0.41 19.25%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 18/02/11 19/02/10 20/02/09 25/02/08 26/02/07 23/02/06 22/02/05 -
Price 3.27 1.53 1.46 3.76 2.09 1.31 1.00 -
P/RPS 7.01 4.55 5.04 8.99 8.69 9.02 7.72 -1.59%
P/EPS 24.69 25.74 82.16 28.97 71.09 -37.97 18.48 4.94%
EY 4.05 3.88 1.22 3.45 1.41 -2.63 5.41 -4.70%
DY 1.53 3.92 4.11 1.60 1.44 0.00 0.00 -
P/NAPS 1.14 0.59 0.73 1.61 0.98 0.49 0.39 19.56%

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