[TWSPLNT] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
01-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -37.86%
YoY- -57.37%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 2,797,684 1,703,854 909,126 677,424 809,987 652,899 361,100 40.62%
PBT 246,993 476,824 282,408 78,347 199,787 159,231 14,132 61.02%
Tax -85,086 -112,100 -70,452 -23,953 -48,300 -25,976 286 -
NP 161,907 364,724 211,956 54,394 151,487 133,255 14,418 49.58%
-
NP to SH 142,323 333,891 186,404 51,545 138,369 121,668 18,479 40.48%
-
Tax Rate 34.45% 23.51% 24.95% 30.57% 24.18% 16.31% -2.02% -
Total Cost 2,635,777 1,339,130 697,170 623,030 658,500 519,644 346,682 40.18%
-
Net Worth 2,249,988 2,155,972 1,807,180 1,637,262 1,057,999 1,234,582 1,060,068 13.35%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 31,457 94,376 62,932 37,777 31,739 31,759 15,901 12.03%
Div Payout % 22.10% 28.27% 33.76% 73.29% 22.94% 26.10% 86.05% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 2,249,988 2,155,972 1,807,180 1,637,262 1,057,999 1,234,582 1,060,068 13.35%
NOSH 627,857 629,113 629,175 629,619 528,999 529,318 530,034 2.86%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 5.79% 21.41% 23.31% 8.03% 18.70% 20.41% 3.99% -
ROE 6.33% 15.49% 10.31% 3.15% 13.08% 9.85% 1.74% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 445.59 270.83 144.49 107.59 153.12 123.35 68.13 36.71%
EPS 22.67 53.07 29.63 8.19 26.16 22.99 3.49 36.55%
DPS 5.00 15.00 10.00 6.00 6.00 6.00 3.00 8.87%
NAPS 3.5836 3.427 2.8723 2.6004 2.00 2.3324 2.00 10.19%
Adjusted Per Share Value based on latest NOSH - 627,857
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 445.59 271.38 144.80 107.89 129.01 103.99 57.51 40.62%
EPS 22.67 53.18 29.69 8.21 22.04 19.38 2.94 40.51%
DPS 5.00 15.03 10.02 6.02 5.06 5.06 2.53 12.01%
NAPS 3.5836 3.4339 2.8783 2.6077 1.6851 1.9663 1.6884 13.35%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 4.10 4.34 3.39 1.59 1.43 3.98 2.10 -
P/RPS 0.92 1.60 2.35 1.48 0.93 3.23 3.08 -18.22%
P/EPS 18.09 8.18 11.44 19.42 5.47 17.32 60.23 -18.15%
EY 5.53 12.23 8.74 5.15 18.29 5.78 1.66 22.18%
DY 1.22 3.46 2.95 3.77 4.20 1.51 1.43 -2.60%
P/NAPS 1.14 1.27 1.18 0.61 0.72 1.71 1.05 1.37%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 01/03/13 21/02/12 18/02/11 19/02/10 20/02/09 25/02/08 26/02/07 -
Price 4.95 4.74 3.27 1.53 1.46 3.76 2.09 -
P/RPS 1.11 1.75 2.26 1.42 0.95 3.05 3.07 -15.58%
P/EPS 21.84 8.93 11.04 18.69 5.58 16.36 59.95 -15.47%
EY 4.58 11.20 9.06 5.35 17.92 6.11 1.67 18.29%
DY 1.01 3.16 3.06 3.92 4.11 1.60 1.44 -5.73%
P/NAPS 1.38 1.38 1.14 0.59 0.73 1.61 1.05 4.65%

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