[TWSPLNT] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 809,987 652,899 361,100 0 85,419 77,104 57,331 55.41%
PBT 199,787 159,231 14,132 0 -54,450 15,389 2,247 111.12%
Tax -48,300 -25,976 286 0 18,628 -6,215 652 -
NP 151,487 133,255 14,418 0 -35,822 9,174 2,899 93.23%
-
NP to SH 138,369 121,668 18,479 0 -35,822 9,174 2,899 90.34%
-
Tax Rate 24.18% 16.31% -2.02% - - 40.39% -29.02% -
Total Cost 658,500 519,644 346,682 0 121,241 67,930 54,432 51.45%
-
Net Worth 1,057,999 1,234,582 1,060,068 0 412,609 384,578 404,512 17.36%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 31,739 31,759 15,901 - 3,200 1,599 1,598 64.48%
Div Payout % 22.94% 26.10% 86.05% - 0.00% 17.43% 55.15% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 1,057,999 1,234,582 1,060,068 0 412,609 384,578 404,512 17.36%
NOSH 528,999 529,318 530,034 159,797 159,926 160,240 159,886 22.04%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 18.70% 20.41% 3.99% 0.00% -41.94% 11.90% 5.06% -
ROE 13.08% 9.85% 1.74% 0.00% -8.68% 2.39% 0.72% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 153.12 123.35 68.13 0.00 53.41 48.12 35.86 27.34%
EPS 26.16 22.99 3.49 0.00 -22.40 5.73 1.81 56.00%
DPS 6.00 6.00 3.00 0.00 2.00 1.00 1.00 34.76%
NAPS 2.00 2.3324 2.00 0.00 2.58 2.40 2.53 -3.83%
Adjusted Per Share Value based on latest NOSH - 159,797
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 129.01 103.99 57.51 0.00 13.60 12.28 9.13 55.42%
EPS 22.04 19.38 2.94 0.00 -5.71 1.46 0.46 90.46%
DPS 5.06 5.06 2.53 0.00 0.51 0.25 0.25 65.00%
NAPS 1.6851 1.9663 1.6884 0.00 0.6572 0.6125 0.6443 17.36%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.43 3.98 2.10 1.12 1.06 1.22 1.02 -
P/RPS 0.93 3.23 3.08 0.00 1.98 2.54 2.84 -16.96%
P/EPS 5.47 17.32 60.23 0.00 -4.73 21.31 56.26 -32.16%
EY 18.29 5.78 1.66 0.00 -21.13 4.69 1.78 47.39%
DY 4.20 1.51 1.43 0.00 1.89 0.82 0.98 27.42%
P/NAPS 0.72 1.71 1.05 0.00 0.41 0.51 0.40 10.28%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 20/02/09 25/02/08 26/02/07 23/02/06 22/02/05 27/02/04 28/02/03 -
Price 1.46 3.76 2.09 1.31 1.00 1.36 0.95 -
P/RPS 0.95 3.05 3.07 0.00 1.87 2.83 2.65 -15.70%
P/EPS 5.58 16.36 59.95 0.00 -4.46 23.75 52.39 -31.12%
EY 17.92 6.11 1.67 0.00 -22.40 4.21 1.91 45.17%
DY 4.11 1.60 1.44 0.00 2.00 0.74 1.05 25.51%
P/NAPS 0.73 1.61 1.05 0.00 0.39 0.57 0.38 11.48%

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