[TWSPLNT] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 14.41%
YoY- -490.47%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 652,899 361,100 0 85,419 77,104 57,331 47,565 54.70%
PBT 159,231 14,132 0 -54,450 15,389 2,247 35,264 28.54%
Tax -25,976 286 0 18,628 -6,215 652 -5,211 30.68%
NP 133,255 14,418 0 -35,822 9,174 2,899 30,053 28.15%
-
NP to SH 121,668 18,479 0 -35,822 9,174 2,899 29,221 26.82%
-
Tax Rate 16.31% -2.02% - - 40.39% -29.02% 14.78% -
Total Cost 519,644 346,682 0 121,241 67,930 54,432 17,512 75.90%
-
Net Worth 1,234,582 1,060,068 0 412,609 384,578 404,512 404,172 20.44%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 31,759 15,901 - 3,200 1,599 1,598 - -
Div Payout % 26.10% 86.05% - 0.00% 17.43% 55.15% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 1,234,582 1,060,068 0 412,609 384,578 404,512 404,172 20.44%
NOSH 529,318 530,034 159,797 159,926 160,240 159,886 159,752 22.08%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 20.41% 3.99% 0.00% -41.94% 11.90% 5.06% 63.18% -
ROE 9.85% 1.74% 0.00% -8.68% 2.39% 0.72% 7.23% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 123.35 68.13 0.00 53.41 48.12 35.86 29.77 26.72%
EPS 22.99 3.49 0.00 -22.40 5.73 1.81 18.29 3.88%
DPS 6.00 3.00 0.00 2.00 1.00 1.00 0.00 -
NAPS 2.3324 2.00 0.00 2.58 2.40 2.53 2.53 -1.34%
Adjusted Per Share Value based on latest NOSH - 159,926
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 103.99 57.51 0.00 13.60 12.28 9.13 7.58 54.69%
EPS 19.38 2.94 0.00 -5.71 1.46 0.46 4.65 26.84%
DPS 5.06 2.53 0.00 0.51 0.25 0.25 0.00 -
NAPS 1.9663 1.6884 0.00 0.6572 0.6125 0.6443 0.6437 20.44%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 3.98 2.10 1.12 1.06 1.22 1.02 0.96 -
P/RPS 3.23 3.08 0.00 1.98 2.54 2.84 3.22 0.05%
P/EPS 17.32 60.23 0.00 -4.73 21.31 56.26 5.25 21.99%
EY 5.78 1.66 0.00 -21.13 4.69 1.78 19.05 -18.01%
DY 1.51 1.43 0.00 1.89 0.82 0.98 0.00 -
P/NAPS 1.71 1.05 0.00 0.41 0.51 0.40 0.38 28.47%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 25/02/08 26/02/07 23/02/06 22/02/05 27/02/04 28/02/03 28/02/02 -
Price 3.76 2.09 1.31 1.00 1.36 0.95 1.00 -
P/RPS 3.05 3.07 0.00 1.87 2.83 2.65 3.36 -1.59%
P/EPS 16.36 59.95 0.00 -4.46 23.75 52.39 5.47 20.02%
EY 6.11 1.67 0.00 -22.40 4.21 1.91 18.29 -16.69%
DY 1.60 1.44 0.00 2.00 0.74 1.05 0.00 -
P/NAPS 1.61 1.05 0.00 0.39 0.57 0.38 0.40 26.10%

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