[TWSPLNT] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
14-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -10.98%
YoY- -5.33%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 2,527,536 1,098,015 771,944 698,878 809,245 464,599 133,577 63.16%
PBT 356,052 412,054 174,701 53,118 278,985 39,196 -10,170 -
Tax -81,983 -102,695 -49,777 -12,918 -56,792 -6,699 881 -
NP 274,069 309,359 124,924 40,200 222,193 32,497 -9,289 -
-
NP to SH 257,809 272,334 114,614 40,892 200,533 32,488 -5,685 -
-
Tax Rate 23.03% 24.92% 28.49% 24.32% 20.36% 17.09% - -
Total Cost 2,253,467 788,656 647,020 658,678 587,052 432,102 142,866 58.29%
-
Net Worth 2,182,334 1,948,736 1,673,429 1,520,928 1,058,192 1,122,121 1,207,931 10.35%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 94,376 62,932 37,777 31,739 31,759 15,901 - -
Div Payout % 36.61% 23.11% 32.96% 77.62% 15.84% 48.94% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 2,182,334 1,948,736 1,673,429 1,520,928 1,058,192 1,122,121 1,207,931 10.35%
NOSH 628,824 629,071 629,818 611,428 529,096 529,627 534,482 2.74%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 10.84% 28.17% 16.18% 5.75% 27.46% 6.99% -6.95% -
ROE 11.81% 13.97% 6.85% 2.69% 18.95% 2.90% -0.47% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 401.95 174.55 122.57 114.30 152.95 87.72 24.99 58.81%
EPS 41.00 43.29 18.20 6.69 37.90 6.13 -1.06 -
DPS 15.00 10.00 6.00 5.19 6.00 3.00 0.00 -
NAPS 3.4705 3.0978 2.657 2.4875 2.00 2.1187 2.26 7.40%
Adjusted Per Share Value based on latest NOSH - 628,824
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 402.57 174.88 122.95 111.31 128.89 74.00 21.28 63.16%
EPS 41.06 43.38 18.25 6.51 31.94 5.17 -0.91 -
DPS 15.03 10.02 6.02 5.06 5.06 2.53 0.00 -
NAPS 3.4758 3.1038 2.6653 2.4224 1.6854 1.7872 1.9239 10.35%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 4.80 3.79 1.58 1.67 3.98 3.08 1.57 -
P/RPS 1.19 2.17 1.29 1.46 2.60 3.51 6.28 -24.19%
P/EPS 11.71 8.75 8.68 24.97 10.50 50.21 -147.61 -
EY 8.54 11.42 11.52 4.00 9.52 1.99 -0.68 -
DY 3.13 2.64 3.80 3.11 1.51 0.97 0.00 -
P/NAPS 1.38 1.22 0.59 0.67 1.99 1.45 0.69 12.23%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 14/08/12 18/08/11 18/08/10 21/08/09 20/08/08 21/08/07 22/08/06 -
Price 4.49 3.49 1.70 1.75 2.45 2.57 1.88 -
P/RPS 1.12 2.00 1.39 1.53 1.60 2.93 7.52 -27.17%
P/EPS 10.95 8.06 9.34 26.17 6.46 41.90 -176.75 -
EY 9.13 12.40 10.70 3.82 15.47 2.39 -0.57 -
DY 3.34 2.87 3.53 2.97 2.45 1.17 0.00 -
P/NAPS 1.29 1.13 0.64 0.70 1.23 1.21 0.83 7.61%

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