[TWSPLNT] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -37.48%
YoY- 88.62%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 698,878 809,245 464,599 133,577 43,829 83,627 67,412 47.61%
PBT 53,118 278,985 39,196 -10,170 -69,891 22,463 12,353 27.49%
Tax -12,918 -56,792 -6,699 881 19,926 -7,419 314 -
NP 40,200 222,193 32,497 -9,289 -49,965 15,044 12,667 21.20%
-
NP to SH 40,892 200,533 32,488 -5,685 -49,965 15,044 12,667 21.54%
-
Tax Rate 24.32% 20.36% 17.09% - - 33.03% -2.54% -
Total Cost 658,678 587,052 432,102 142,866 93,794 68,583 54,745 51.31%
-
Net Worth 1,520,928 1,058,192 1,122,121 1,207,931 317,058 393,645 393,411 25.25%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 31,739 31,759 15,901 - - 3,200 3,198 46.54%
Div Payout % 77.62% 15.84% 48.94% - - 21.27% 25.25% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 1,520,928 1,058,192 1,122,121 1,207,931 317,058 393,645 393,411 25.25%
NOSH 611,428 529,096 529,627 534,482 158,529 160,018 159,923 25.02%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 5.75% 27.46% 6.99% -6.95% -114.00% 17.99% 18.79% -
ROE 2.69% 18.95% 2.90% -0.47% -15.76% 3.82% 3.22% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 114.30 152.95 87.72 24.99 27.65 52.26 42.15 18.07%
EPS 6.69 37.90 6.13 -1.06 -31.52 9.40 7.92 -2.77%
DPS 5.19 6.00 3.00 0.00 0.00 2.00 2.00 17.20%
NAPS 2.4875 2.00 2.1187 2.26 2.00 2.46 2.46 0.18%
Adjusted Per Share Value based on latest NOSH - 534,482
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 111.31 128.89 74.00 21.28 6.98 13.32 10.74 47.60%
EPS 6.51 31.94 5.17 -0.91 -7.96 2.40 2.02 21.51%
DPS 5.06 5.06 2.53 0.00 0.00 0.51 0.51 46.53%
NAPS 2.4224 1.6854 1.7872 1.9239 0.505 0.627 0.6266 25.25%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.67 3.98 3.08 1.57 0.97 1.15 0.95 -
P/RPS 1.46 2.60 3.51 6.28 3.51 2.20 2.25 -6.94%
P/EPS 24.97 10.50 50.21 -147.61 -3.08 12.23 11.99 12.99%
EY 4.00 9.52 1.99 -0.68 -32.49 8.18 8.34 -11.51%
DY 3.11 1.51 0.97 0.00 0.00 1.74 2.11 6.67%
P/NAPS 0.67 1.99 1.45 0.69 0.49 0.47 0.39 9.42%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 21/08/09 20/08/08 21/08/07 22/08/06 22/08/05 01/09/04 27/08/03 -
Price 1.75 2.45 2.57 1.88 1.12 1.12 1.25 -
P/RPS 1.53 1.60 2.93 7.52 4.05 2.14 2.97 -10.45%
P/EPS 26.17 6.46 41.90 -176.75 -3.55 11.91 15.78 8.78%
EY 3.82 15.47 2.39 -0.57 -28.14 8.39 6.34 -8.09%
DY 2.97 2.45 1.17 0.00 0.00 1.79 1.60 10.84%
P/NAPS 0.70 1.23 1.21 0.83 0.56 0.46 0.51 5.41%

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