[TWSPLNT] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 109.46%
YoY- 1904.39%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 827,304 618,909 878,143 558,621 234,109 20,726 86,122 45.77%
PBT 216,013 18,162 282,382 93,145 3,856 -369 -49,049 -
Tax -58,914 1,476 -62,847 -19,266 -4,288 9,021 7,195 -
NP 157,099 19,638 219,535 73,879 -432 8,652 -41,854 -
-
NP to SH 140,498 23,523 197,672 68,049 3,395 8,652 -41,854 -
-
Tax Rate 27.27% -8.13% 22.26% 20.68% 111.20% - - -
Total Cost 670,205 599,271 658,608 484,742 234,541 12,074 127,976 31.76%
-
Net Worth 1,732,376 1,592,817 1,057,721 1,165,637 1,203,627 319,550 399,229 27.69%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 69,250 31,739 31,759 15,901 - - 3,200 66.89%
Div Payout % 49.29% 134.93% 16.07% 23.37% - - 0.00% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,732,376 1,592,817 1,057,721 1,165,637 1,203,627 319,550 399,229 27.69%
NOSH 629,474 629,149 528,860 528,921 527,906 159,775 158,424 25.83%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 18.99% 3.17% 25.00% 13.23% -0.18% 41.74% -48.60% -
ROE 8.11% 1.48% 18.69% 5.84% 0.28% 2.71% -10.48% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 131.43 98.37 166.04 105.62 44.35 12.97 54.36 15.84%
EPS 22.32 3.74 37.38 12.87 0.64 5.42 -26.42 -
DPS 11.00 5.04 6.00 3.01 0.00 0.00 2.00 32.84%
NAPS 2.7521 2.5317 2.00 2.2038 2.28 2.00 2.52 1.47%
Adjusted Per Share Value based on latest NOSH - 528,921
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 131.77 98.57 139.86 88.97 37.29 3.30 13.72 45.77%
EPS 22.38 3.75 31.48 10.84 0.54 1.38 -6.67 -
DPS 11.03 5.06 5.06 2.53 0.00 0.00 0.51 66.87%
NAPS 2.7592 2.5369 1.6847 1.8565 1.917 0.509 0.6359 27.69%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.03 1.64 1.86 2.74 1.77 1.28 1.12 -
P/RPS 1.54 1.67 1.12 2.59 3.99 9.87 2.06 -4.73%
P/EPS 9.10 43.86 4.98 21.30 275.23 23.64 -4.24 -
EY 11.00 2.28 20.10 4.70 0.36 4.23 -23.59 -
DY 5.42 3.08 3.23 1.10 0.00 0.00 1.79 20.26%
P/NAPS 0.74 0.65 0.93 1.24 0.78 0.64 0.44 9.04%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 19/11/10 12/11/09 20/11/08 23/11/07 20/11/06 17/11/05 22/11/04 -
Price 2.26 1.65 1.47 3.40 1.87 1.23 1.12 -
P/RPS 1.72 1.68 0.89 3.22 4.22 9.48 2.06 -2.96%
P/EPS 10.13 44.13 3.93 26.43 290.78 22.71 -4.24 -
EY 9.88 2.27 25.43 3.78 0.34 4.40 -23.59 -
DY 4.87 3.06 4.08 0.88 0.00 0.00 1.79 18.14%
P/NAPS 0.82 0.65 0.74 1.54 0.82 0.62 0.44 10.92%

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