[TWSPLNT] YoY Quarter Result on 31-Dec-2011 [#4]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -2.45%
YoY- 15.66%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 595,511 804,588 293,450 211,628 153,113 221,269 127,476 29.26%
PBT 45,795 118,793 120,347 53,952 -6,233 76,362 11,118 26.58%
Tax -31,497 -20,136 -24,556 -13,018 12,411 -2,136 4,286 -
NP 14,298 98,657 95,791 40,934 6,178 74,226 15,404 -1.23%
-
NP to SH 9,669 96,380 83,328 37,422 9,400 68,703 15,583 -7.63%
-
Tax Rate 68.78% 16.95% 20.40% 24.13% - 2.80% -38.55% -
Total Cost 581,213 705,931 197,659 170,694 146,935 147,043 112,072 31.53%
-
Net Worth 2,249,988 2,155,972 1,807,180 1,637,262 1,057,999 1,234,582 1,127,223 12.19%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 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
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 2,249,988 2,155,972 1,807,180 1,637,262 1,057,999 1,234,582 1,127,223 12.19%
NOSH 627,857 629,113 629,175 629,619 528,999 529,318 530,034 2.86%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 2.40% 12.26% 32.64% 19.34% 4.03% 33.55% 12.08% -
ROE 0.43% 4.47% 4.61% 2.29% 0.89% 5.56% 1.38% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 94.85 127.89 46.64 33.61 28.94 41.80 24.05 25.66%
EPS 1.54 15.32 13.24 5.95 1.49 12.98 2.94 -10.20%
DPS 0.00 10.00 5.00 6.00 6.00 6.00 3.00 -
NAPS 3.5836 3.427 2.8723 2.6004 2.00 2.3324 2.1267 9.07%
Adjusted Per Share Value based on latest NOSH - 629,113
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 94.85 128.15 46.74 33.71 24.39 35.24 20.30 29.26%
EPS 1.54 15.35 13.27 5.96 1.50 10.94 2.48 -7.62%
DPS 0.00 10.02 5.01 6.02 5.06 5.06 2.53 -
NAPS 3.5836 3.4339 2.8783 2.6077 1.6851 1.9663 1.7954 12.19%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 4.10 4.34 3.39 1.59 1.43 3.98 2.10 -
P/RPS 4.32 3.39 7.27 4.73 4.94 9.52 8.73 -11.05%
P/EPS 266.23 28.33 25.60 26.75 80.48 30.66 71.43 24.49%
EY 0.38 3.53 3.91 3.74 1.24 3.26 1.40 -19.51%
DY 0.00 2.30 1.47 3.77 4.20 1.51 1.43 -
P/NAPS 1.14 1.27 1.18 0.61 0.72 1.71 0.99 2.37%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 01/03/13 21/02/12 18/02/11 19/02/10 20/02/09 25/02/08 26/02/07 -
Price 4.95 4.74 3.27 1.53 1.46 3.76 2.09 -
P/RPS 5.22 3.71 7.01 4.55 5.04 8.99 8.69 -8.13%
P/EPS 321.43 30.94 24.69 25.74 82.16 28.97 71.09 28.56%
EY 0.31 3.23 4.05 3.88 1.22 3.45 1.41 -22.29%
DY 0.00 2.11 1.53 3.92 4.11 1.60 1.44 -
P/NAPS 1.38 1.38 1.14 0.59 0.73 1.61 0.98 5.86%

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