[TWSPLNT] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -21.05%
YoY- -432.13%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 809,245 464,599 133,577 43,829 83,627 67,412 52,098 57.89%
PBT 278,985 39,196 -10,170 -69,891 22,463 12,353 32,903 42.75%
Tax -56,792 -6,699 881 19,926 -7,419 314 -4,345 53.41%
NP 222,193 32,497 -9,289 -49,965 15,044 12,667 28,558 40.72%
-
NP to SH 200,533 32,488 -5,685 -49,965 15,044 12,667 28,558 38.33%
-
Tax Rate 20.36% 17.09% - - 33.03% -2.54% 13.21% -
Total Cost 587,052 432,102 142,866 93,794 68,583 54,745 23,540 70.84%
-
Net Worth 1,058,192 1,122,121 1,207,931 317,058 393,645 393,411 402,880 17.44%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 31,759 15,901 - - 3,200 3,198 - -
Div Payout % 15.84% 48.94% - - 21.27% 25.25% - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 1,058,192 1,122,121 1,207,931 317,058 393,645 393,411 402,880 17.44%
NOSH 529,096 529,627 534,482 158,529 160,018 159,923 159,873 22.05%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 27.46% 6.99% -6.95% -114.00% 17.99% 18.79% 54.82% -
ROE 18.95% 2.90% -0.47% -15.76% 3.82% 3.22% 7.09% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 152.95 87.72 24.99 27.65 52.26 42.15 32.59 29.36%
EPS 37.90 6.13 -1.06 -31.52 9.40 7.92 17.86 13.34%
DPS 6.00 3.00 0.00 0.00 2.00 2.00 0.00 -
NAPS 2.00 2.1187 2.26 2.00 2.46 2.46 2.52 -3.77%
Adjusted Per Share Value based on latest NOSH - 158,529
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 128.89 74.00 21.28 6.98 13.32 10.74 8.30 57.88%
EPS 31.94 5.17 -0.91 -7.96 2.40 2.02 4.55 38.33%
DPS 5.06 2.53 0.00 0.00 0.51 0.51 0.00 -
NAPS 1.6854 1.7872 1.9239 0.505 0.627 0.6266 0.6417 17.44%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 3.98 3.08 1.57 0.97 1.15 0.95 1.25 -
P/RPS 2.60 3.51 6.28 3.51 2.20 2.25 3.84 -6.28%
P/EPS 10.50 50.21 -147.61 -3.08 12.23 11.99 7.00 6.98%
EY 9.52 1.99 -0.68 -32.49 8.18 8.34 14.29 -6.53%
DY 1.51 0.97 0.00 0.00 1.74 2.11 0.00 -
P/NAPS 1.99 1.45 0.69 0.49 0.47 0.39 0.50 25.86%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 20/08/08 21/08/07 22/08/06 22/08/05 01/09/04 27/08/03 22/08/02 -
Price 2.45 2.57 1.88 1.12 1.12 1.25 1.34 -
P/RPS 1.60 2.93 7.52 4.05 2.14 2.97 4.11 -14.53%
P/EPS 6.46 41.90 -176.75 -3.55 11.91 15.78 7.50 -2.45%
EY 15.47 2.39 -0.57 -28.14 8.39 6.34 13.33 2.51%
DY 2.45 1.17 0.00 0.00 1.79 1.60 0.00 -
P/NAPS 1.23 1.21 0.83 0.56 0.46 0.51 0.53 15.04%

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