[TWSPLNT] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 15.24%
YoY- 216.45%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 361,100 0 85,419 77,104 57,331 47,565 58,031 35.60%
PBT 14,132 0 -54,450 15,389 2,247 35,264 10,326 5.36%
Tax 286 0 18,628 -6,215 652 -5,211 4,398 -36.57%
NP 14,418 0 -35,822 9,174 2,899 30,053 14,724 -0.34%
-
NP to SH 18,479 0 -35,822 9,174 2,899 29,221 4,233 27.82%
-
Tax Rate -2.02% - - 40.39% -29.02% 14.78% -42.59% -
Total Cost 346,682 0 121,241 67,930 54,432 17,512 43,307 41.41%
-
Net Worth 1,060,068 0 412,609 384,578 404,512 404,172 375,962 18.84%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 15,901 - 3,200 1,599 1,598 - - -
Div Payout % 86.05% - 0.00% 17.43% 55.15% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 1,060,068 0 412,609 384,578 404,512 404,172 375,962 18.84%
NOSH 530,034 159,797 159,926 160,240 159,886 159,752 159,984 22.08%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 3.99% 0.00% -41.94% 11.90% 5.06% 63.18% 25.37% -
ROE 1.74% 0.00% -8.68% 2.39% 0.72% 7.23% 1.13% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 68.13 0.00 53.41 48.12 35.86 29.77 36.27 11.07%
EPS 3.49 0.00 -22.40 5.73 1.81 18.29 2.65 4.69%
DPS 3.00 0.00 2.00 1.00 1.00 0.00 0.00 -
NAPS 2.00 0.00 2.58 2.40 2.53 2.53 2.35 -2.65%
Adjusted Per Share Value based on latest NOSH - 160,240
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 57.51 0.00 13.60 12.28 9.13 7.58 9.24 35.60%
EPS 2.94 0.00 -5.71 1.46 0.46 4.65 0.67 27.93%
DPS 2.53 0.00 0.51 0.25 0.25 0.00 0.00 -
NAPS 1.6884 0.00 0.6572 0.6125 0.6443 0.6437 0.5988 18.84%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.10 1.12 1.06 1.22 1.02 0.96 0.95 -
P/RPS 3.08 0.00 1.98 2.54 2.84 3.22 2.62 2.73%
P/EPS 60.23 0.00 -4.73 21.31 56.26 5.25 35.90 9.00%
EY 1.66 0.00 -21.13 4.69 1.78 19.05 2.79 -8.28%
DY 1.43 0.00 1.89 0.82 0.98 0.00 0.00 -
P/NAPS 1.05 0.00 0.41 0.51 0.40 0.38 0.40 17.44%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 23/02/06 22/02/05 27/02/04 28/02/03 28/02/02 23/02/01 -
Price 2.09 1.31 1.00 1.36 0.95 1.00 0.92 -
P/RPS 3.07 0.00 1.87 2.83 2.65 3.36 2.54 3.20%
P/EPS 59.95 0.00 -4.46 23.75 52.39 5.47 34.77 9.49%
EY 1.67 0.00 -22.40 4.21 1.91 18.29 2.88 -8.67%
DY 1.44 0.00 2.00 0.74 1.05 0.00 0.00 -
P/NAPS 1.05 0.00 0.39 0.57 0.38 0.40 0.39 17.93%

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