[TWSPLNT] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 44.96%
YoY- 671.47%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 771,944 698,878 809,245 464,599 133,577 43,829 83,627 44.81%
PBT 174,701 53,118 278,985 39,196 -10,170 -69,891 22,463 40.73%
Tax -49,777 -12,918 -56,792 -6,699 881 19,926 -7,419 37.31%
NP 124,924 40,200 222,193 32,497 -9,289 -49,965 15,044 42.27%
-
NP to SH 114,614 40,892 200,533 32,488 -5,685 -49,965 15,044 40.25%
-
Tax Rate 28.49% 24.32% 20.36% 17.09% - - 33.03% -
Total Cost 647,020 658,678 587,052 432,102 142,866 93,794 68,583 45.33%
-
Net Worth 1,673,429 1,520,928 1,058,192 1,122,121 1,207,931 317,058 393,645 27.26%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 37,777 31,739 31,759 15,901 - - 3,200 50.86%
Div Payout % 32.96% 77.62% 15.84% 48.94% - - 21.27% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,673,429 1,520,928 1,058,192 1,122,121 1,207,931 317,058 393,645 27.26%
NOSH 629,818 611,428 529,096 529,627 534,482 158,529 160,018 25.64%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 16.18% 5.75% 27.46% 6.99% -6.95% -114.00% 17.99% -
ROE 6.85% 2.69% 18.95% 2.90% -0.47% -15.76% 3.82% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 122.57 114.30 152.95 87.72 24.99 27.65 52.26 15.25%
EPS 18.20 6.69 37.90 6.13 -1.06 -31.52 9.40 11.63%
DPS 6.00 5.19 6.00 3.00 0.00 0.00 2.00 20.08%
NAPS 2.657 2.4875 2.00 2.1187 2.26 2.00 2.46 1.29%
Adjusted Per Share Value based on latest NOSH - 529,627
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 122.95 111.31 128.89 74.00 21.28 6.98 13.32 44.80%
EPS 18.25 6.51 31.94 5.17 -0.91 -7.96 2.40 40.20%
DPS 6.02 5.06 5.06 2.53 0.00 0.00 0.51 50.86%
NAPS 2.6653 2.4224 1.6854 1.7872 1.9239 0.505 0.627 27.26%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.58 1.67 3.98 3.08 1.57 0.97 1.15 -
P/RPS 1.29 1.46 2.60 3.51 6.28 3.51 2.20 -8.50%
P/EPS 8.68 24.97 10.50 50.21 -147.61 -3.08 12.23 -5.55%
EY 11.52 4.00 9.52 1.99 -0.68 -32.49 8.18 5.86%
DY 3.80 3.11 1.51 0.97 0.00 0.00 1.74 13.89%
P/NAPS 0.59 0.67 1.99 1.45 0.69 0.49 0.47 3.86%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 18/08/10 21/08/09 20/08/08 21/08/07 22/08/06 22/08/05 01/09/04 -
Price 1.70 1.75 2.45 2.57 1.88 1.12 1.12 -
P/RPS 1.39 1.53 1.60 2.93 7.52 4.05 2.14 -6.93%
P/EPS 9.34 26.17 6.46 41.90 -176.75 -3.55 11.91 -3.96%
EY 10.70 3.82 15.47 2.39 -0.57 -28.14 8.39 4.13%
DY 3.53 2.97 2.45 1.17 0.00 0.00 1.79 11.97%
P/NAPS 0.64 0.70 1.23 1.21 0.83 0.56 0.46 5.65%

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