[TWSPLNT] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
12-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -42.48%
YoY- -88.1%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 3,006,761 1,192,716 827,304 618,909 878,143 558,621 234,109 52.97%
PBT 319,991 478,378 216,013 18,162 282,382 93,145 3,856 108.70%
Tax -73,725 -116,520 -58,914 1,476 -62,847 -19,266 -4,288 60.58%
NP 246,266 361,858 157,099 19,638 219,535 73,879 -432 -
-
NP to SH 229,034 320,839 140,498 23,523 197,672 68,049 3,395 101.63%
-
Tax Rate 23.04% 24.36% 27.27% -8.13% 22.26% 20.68% 111.20% -
Total Cost 2,760,495 830,858 670,205 599,271 658,608 484,742 234,541 50.76%
-
Net Worth 2,266,406 2,066,682 1,732,376 1,592,817 1,057,721 1,165,637 1,203,627 11.11%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 94,369 62,923 69,250 31,739 31,759 15,901 - -
Div Payout % 41.20% 19.61% 49.29% 134.93% 16.07% 23.37% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 2,266,406 2,066,682 1,732,376 1,592,817 1,057,721 1,165,637 1,203,627 11.11%
NOSH 629,155 629,299 629,474 629,149 528,860 528,921 527,906 2.96%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 8.19% 30.34% 18.99% 3.17% 25.00% 13.23% -0.18% -
ROE 10.11% 15.52% 8.11% 1.48% 18.69% 5.84% 0.28% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 477.90 189.53 131.43 98.37 166.04 105.62 44.35 48.56%
EPS 36.40 50.98 22.32 3.74 37.38 12.87 0.64 95.98%
DPS 15.00 10.00 11.00 5.04 6.00 3.01 0.00 -
NAPS 3.6023 3.2841 2.7521 2.5317 2.00 2.2038 2.28 7.91%
Adjusted Per Share Value based on latest NOSH - 629,149
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 478.89 189.97 131.77 98.57 139.86 88.97 37.29 52.96%
EPS 36.48 51.10 22.38 3.75 31.48 10.84 0.54 101.68%
DPS 15.03 10.02 11.03 5.06 5.06 2.53 0.00 -
NAPS 3.6097 3.2916 2.7592 2.5369 1.6847 1.8565 1.917 11.11%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 4.33 3.09 2.03 1.64 1.86 2.74 1.77 -
P/RPS 0.91 1.63 1.54 1.67 1.12 2.59 3.99 -21.81%
P/EPS 11.89 6.06 9.10 43.86 4.98 21.30 275.23 -40.73%
EY 8.41 16.50 11.00 2.28 20.10 4.70 0.36 68.99%
DY 3.46 3.24 5.42 3.08 3.23 1.10 0.00 -
P/NAPS 1.20 0.94 0.74 0.65 0.93 1.24 0.78 7.43%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 17/11/11 19/11/10 12/11/09 20/11/08 23/11/07 20/11/06 -
Price 4.07 3.60 2.26 1.65 1.47 3.40 1.87 -
P/RPS 0.85 1.90 1.72 1.68 0.89 3.22 4.22 -23.41%
P/EPS 11.18 7.06 10.13 44.13 3.93 26.43 290.78 -41.87%
EY 8.94 14.16 9.88 2.27 25.43 3.78 0.34 72.35%
DY 3.69 2.78 4.87 3.06 4.08 0.88 0.00 -
P/NAPS 1.13 1.10 0.82 0.65 0.74 1.54 0.82 5.48%

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