[TWSPLNT] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 159.72%
YoY- -60.76%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 618,909 878,143 558,621 234,109 20,726 86,122 72,885 42.78%
PBT 18,162 282,382 93,145 3,856 -369 -49,049 11,642 7.68%
Tax 1,476 -62,847 -19,266 -4,288 9,021 7,195 -3,681 -
NP 19,638 219,535 73,879 -432 8,652 -41,854 7,961 16.22%
-
NP to SH 23,523 197,672 68,049 3,395 8,652 -41,854 7,961 19.77%
-
Tax Rate -8.13% 22.26% 20.68% 111.20% - - 31.62% -
Total Cost 599,271 658,608 484,742 234,541 12,074 127,976 64,924 44.78%
-
Net Worth 1,592,817 1,057,721 1,165,637 1,203,627 319,550 399,229 393,602 26.20%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 31,739 31,759 15,901 - - 3,200 - -
Div Payout % 134.93% 16.07% 23.37% - - 0.00% - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 1,592,817 1,057,721 1,165,637 1,203,627 319,550 399,229 393,602 26.20%
NOSH 629,149 528,860 528,921 527,906 159,775 158,424 160,654 25.52%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 3.17% 25.00% 13.23% -0.18% 41.74% -48.60% 10.92% -
ROE 1.48% 18.69% 5.84% 0.28% 2.71% -10.48% 2.02% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 98.37 166.04 105.62 44.35 12.97 54.36 45.37 13.75%
EPS 3.74 37.38 12.87 0.64 5.42 -26.42 4.96 -4.59%
DPS 5.04 6.00 3.01 0.00 0.00 2.00 0.00 -
NAPS 2.5317 2.00 2.2038 2.28 2.00 2.52 2.45 0.54%
Adjusted Per Share Value based on latest NOSH - 527,906
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 98.57 139.86 88.97 37.29 3.30 13.72 11.61 42.78%
EPS 3.75 31.48 10.84 0.54 1.38 -6.67 1.27 19.75%
DPS 5.06 5.06 2.53 0.00 0.00 0.51 0.00 -
NAPS 2.5369 1.6847 1.8565 1.917 0.509 0.6359 0.6269 26.20%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.64 1.86 2.74 1.77 1.28 1.12 1.55 -
P/RPS 1.67 1.12 2.59 3.99 9.87 2.06 3.42 -11.25%
P/EPS 43.86 4.98 21.30 275.23 23.64 -4.24 31.28 5.79%
EY 2.28 20.10 4.70 0.36 4.23 -23.59 3.20 -5.48%
DY 3.08 3.23 1.10 0.00 0.00 1.79 0.00 -
P/NAPS 0.65 0.93 1.24 0.78 0.64 0.44 0.63 0.52%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 12/11/09 20/11/08 23/11/07 20/11/06 17/11/05 22/11/04 14/11/03 -
Price 1.65 1.47 3.40 1.87 1.23 1.12 1.40 -
P/RPS 1.68 0.89 3.22 4.22 9.48 2.06 3.09 -9.64%
P/EPS 44.13 3.93 26.43 290.78 22.71 -4.24 28.25 7.71%
EY 2.27 25.43 3.78 0.34 4.40 -23.59 3.54 -7.13%
DY 3.06 4.08 0.88 0.00 0.00 1.79 0.00 -
P/NAPS 0.65 0.74 1.54 0.82 0.62 0.44 0.57 2.21%

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