[TWSPLNT] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 78.79%
YoY- 558.41%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 909,126 677,424 809,987 652,899 361,100 0 85,419 48.28%
PBT 282,408 78,347 199,787 159,231 14,132 0 -54,450 -
Tax -70,452 -23,953 -48,300 -25,976 286 0 18,628 -
NP 211,956 54,394 151,487 133,255 14,418 0 -35,822 -
-
NP to SH 186,404 51,545 138,369 121,668 18,479 0 -35,822 -
-
Tax Rate 24.95% 30.57% 24.18% 16.31% -2.02% - - -
Total Cost 697,170 623,030 658,500 519,644 346,682 0 121,241 33.83%
-
Net Worth 1,807,180 1,637,262 1,057,999 1,234,582 1,060,068 0 412,609 27.89%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 62,932 37,777 31,739 31,759 15,901 - 3,200 64.25%
Div Payout % 33.76% 73.29% 22.94% 26.10% 86.05% - 0.00% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 1,807,180 1,637,262 1,057,999 1,234,582 1,060,068 0 412,609 27.89%
NOSH 629,175 629,619 528,999 529,318 530,034 159,797 159,926 25.63%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 23.31% 8.03% 18.70% 20.41% 3.99% 0.00% -41.94% -
ROE 10.31% 3.15% 13.08% 9.85% 1.74% 0.00% -8.68% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 144.49 107.59 153.12 123.35 68.13 0.00 53.41 18.03%
EPS 29.63 8.19 26.16 22.99 3.49 0.00 -22.40 -
DPS 10.00 6.00 6.00 6.00 3.00 0.00 2.00 30.75%
NAPS 2.8723 2.6004 2.00 2.3324 2.00 0.00 2.58 1.80%
Adjusted Per Share Value based on latest NOSH - 529,318
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 144.80 107.89 129.01 103.99 57.51 0.00 13.60 48.29%
EPS 29.69 8.21 22.04 19.38 2.94 0.00 -5.71 -
DPS 10.02 6.02 5.06 5.06 2.53 0.00 0.51 64.22%
NAPS 2.8783 2.6077 1.6851 1.9663 1.6884 0.00 0.6572 27.89%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 3.39 1.59 1.43 3.98 2.10 1.12 1.06 -
P/RPS 2.35 1.48 0.93 3.23 3.08 0.00 1.98 2.89%
P/EPS 11.44 19.42 5.47 17.32 60.23 0.00 -4.73 -
EY 8.74 5.15 18.29 5.78 1.66 0.00 -21.13 -
DY 2.95 3.77 4.20 1.51 1.43 0.00 1.89 7.69%
P/NAPS 1.18 0.61 0.72 1.71 1.05 0.00 0.41 19.25%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 18/02/11 19/02/10 20/02/09 25/02/08 26/02/07 23/02/06 22/02/05 -
Price 3.27 1.53 1.46 3.76 2.09 1.31 1.00 -
P/RPS 2.26 1.42 0.95 3.05 3.07 0.00 1.87 3.20%
P/EPS 11.04 18.69 5.58 16.36 59.95 0.00 -4.46 -
EY 9.06 5.35 17.92 6.11 1.67 0.00 -22.40 -
DY 3.06 3.92 4.11 1.60 1.44 0.00 2.00 7.34%
P/NAPS 1.14 0.59 0.73 1.61 1.05 0.00 0.39 19.56%

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