[TWSPLNT] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -77.5%
YoY- -86.32%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 804,588 293,450 211,628 153,113 221,269 127,476 23,213 80.51%
PBT 118,793 120,347 53,952 -6,233 76,362 11,118 -4,036 -
Tax -20,136 -24,556 -13,018 12,411 -2,136 4,286 -1,477 54.52%
NP 98,657 95,791 40,934 6,178 74,226 15,404 -5,513 -
-
NP to SH 96,380 83,328 37,422 9,400 68,703 15,583 -5,513 -
-
Tax Rate 16.95% 20.40% 24.13% - 2.80% -38.55% - -
Total Cost 705,931 197,659 170,694 146,935 147,043 112,072 28,726 70.46%
-
Net Worth 2,155,972 1,807,180 1,637,262 1,057,999 1,234,582 1,127,223 431,452 30.73%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 62,911 31,458 37,777 31,739 31,759 15,901 - -
Div Payout % 65.27% 37.75% 100.95% 337.66% 46.23% 102.04% - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 2,155,972 1,807,180 1,637,262 1,057,999 1,234,582 1,127,223 431,452 30.73%
NOSH 629,113 629,175 629,619 528,999 529,318 530,034 159,797 25.64%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 12.26% 32.64% 19.34% 4.03% 33.55% 12.08% -23.75% -
ROE 4.47% 4.61% 2.29% 0.89% 5.56% 1.38% -1.28% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 127.89 46.64 33.61 28.94 41.80 24.05 14.53 43.66%
EPS 15.32 13.24 5.95 1.49 12.98 2.94 -3.45 -
DPS 10.00 5.00 6.00 6.00 6.00 3.00 0.00 -
NAPS 3.427 2.8723 2.6004 2.00 2.3324 2.1267 2.70 4.05%
Adjusted Per Share Value based on latest NOSH - 528,999
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 128.15 46.74 33.71 24.39 35.24 20.30 3.70 80.49%
EPS 15.35 13.27 5.96 1.50 10.94 2.48 -0.88 -
DPS 10.02 5.01 6.02 5.06 5.06 2.53 0.00 -
NAPS 3.4339 2.8783 2.6077 1.6851 1.9663 1.7954 0.6872 30.73%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 4.34 3.39 1.59 1.43 3.98 2.10 1.12 -
P/RPS 3.39 7.27 4.73 4.94 9.52 8.73 7.71 -12.79%
P/EPS 28.33 25.60 26.75 80.48 30.66 71.43 -32.46 -
EY 3.53 3.91 3.74 1.24 3.26 1.40 -3.08 -
DY 2.30 1.47 3.77 4.20 1.51 1.43 0.00 -
P/NAPS 1.27 1.18 0.61 0.72 1.71 0.99 0.41 20.72%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 21/02/12 18/02/11 19/02/10 20/02/09 25/02/08 26/02/07 23/02/06 -
Price 4.74 3.27 1.53 1.46 3.76 2.09 1.31 -
P/RPS 3.71 7.01 4.55 5.04 8.99 8.69 9.02 -13.75%
P/EPS 30.94 24.69 25.74 82.16 28.97 71.09 -37.97 -
EY 3.23 4.05 3.88 1.22 3.45 1.41 -2.63 -
DY 2.11 1.53 3.92 4.11 1.60 1.44 0.00 -
P/NAPS 1.38 1.14 0.59 0.73 1.61 0.98 0.49 18.82%

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