[TWSPLNT] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -15.23%
YoY- -427.38%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 751,769 425,697 30,942 67,842 79,503 60,989 48,648 57.75%
PBT 227,036 20,775 -6,350 -60,019 18,762 4,670 35,117 36.44%
Tax -44,292 -1,668 882 18,743 -6,154 438 -5,253 42.61%
NP 182,744 19,107 -5,468 -41,276 12,608 5,108 29,864 35.20%
-
NP to SH 165,727 22,411 -4,135 -41,276 12,608 5,108 29,479 33.31%
-
Tax Rate 19.51% 8.03% - - 32.80% -9.38% 14.96% -
Total Cost 569,025 406,590 36,410 109,118 66,895 55,881 18,784 76.46%
-
Net Worth 1,058,045 1,078,437 1,198,089 319,428 387,058 389,571 410,422 17.08%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 31,759 15,901 - 3,200 1,599 1,598 - -
Div Payout % 19.16% 70.95% - 0.00% 12.68% 31.30% - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 1,058,045 1,078,437 1,198,089 319,428 387,058 389,571 410,422 17.08%
NOSH 529,022 507,500 530,128 159,714 159,941 160,317 162,222 21.75%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 24.31% 4.49% -17.67% -60.84% 15.86% 8.38% 61.39% -
ROE 15.66% 2.08% -0.35% -12.92% 3.26% 1.31% 7.18% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 142.11 83.88 5.84 42.48 49.71 38.04 29.99 29.57%
EPS 31.33 4.42 -0.78 -25.84 7.88 3.19 18.17 9.49%
DPS 6.00 3.13 0.00 2.00 1.00 1.00 0.00 -
NAPS 2.00 2.125 2.26 2.00 2.42 2.43 2.53 -3.83%
Adjusted Per Share Value based on latest NOSH - 159,714
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 119.74 67.80 4.93 10.81 12.66 9.71 7.75 57.75%
EPS 26.40 3.57 -0.66 -6.57 2.01 0.81 4.70 33.29%
DPS 5.06 2.53 0.00 0.51 0.25 0.25 0.00 -
NAPS 1.6852 1.7176 1.9082 0.5088 0.6165 0.6205 0.6537 17.08%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 3.24 2.00 1.44 0.93 1.28 0.85 1.15 -
P/RPS 2.28 2.38 24.67 2.19 2.58 2.23 3.83 -8.27%
P/EPS 10.34 45.29 -184.62 -3.60 16.24 26.68 6.33 8.51%
EY 9.67 2.21 -0.54 -27.79 6.16 3.75 15.80 -7.85%
DY 1.85 1.57 0.00 2.15 0.78 1.18 0.00 -
P/NAPS 1.62 0.94 0.64 0.47 0.53 0.35 0.45 23.77%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 22/05/08 24/05/07 15/06/06 25/05/05 25/05/04 28/05/03 23/05/02 -
Price 4.10 2.30 1.52 0.85 1.12 0.90 1.36 -
P/RPS 2.89 2.74 26.04 2.00 2.25 2.37 4.54 -7.24%
P/EPS 13.09 52.08 -194.87 -3.29 14.21 28.25 7.48 9.76%
EY 7.64 1.92 -0.51 -30.40 7.04 3.54 13.36 -8.88%
DY 1.46 1.36 0.00 2.35 0.89 1.11 0.00 -
P/NAPS 2.05 1.08 0.67 0.43 0.46 0.37 0.54 24.87%

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