[TWSPLNT] YoY TTM Result on 31-Mar-2008 [#1]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 36.21%
YoY- 639.49%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 955,670 727,802 748,586 751,769 425,697 30,942 67,842 55.37%
PBT 318,233 129,946 119,934 227,036 20,775 -6,350 -60,019 -
Tax -79,461 -36,492 -29,009 -44,292 -1,668 882 18,743 -
NP 238,772 93,454 90,925 182,744 19,107 -5,468 -41,276 -
-
NP to SH 210,089 85,920 85,081 165,727 22,411 -4,135 -41,276 -
-
Tax Rate 24.97% 28.08% 24.19% 19.51% 8.03% - - -
Total Cost 716,898 634,348 657,661 569,025 406,590 36,410 109,118 36.83%
-
Net Worth 1,865,918 1,668,913 1,593,190 1,058,045 1,078,437 1,198,089 319,428 34.18%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 62,932 37,777 31,739 31,759 15,901 - 3,200 64.25%
Div Payout % 29.96% 43.97% 37.31% 19.16% 70.95% - 0.00% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 1,865,918 1,668,913 1,593,190 1,058,045 1,078,437 1,198,089 319,428 34.18%
NOSH 629,081 629,873 628,800 529,022 507,500 530,128 159,714 25.65%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 24.98% 12.84% 12.15% 24.31% 4.49% -17.67% -60.84% -
ROE 11.26% 5.15% 5.34% 15.66% 2.08% -0.35% -12.92% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 151.92 115.55 119.05 142.11 83.88 5.84 42.48 23.65%
EPS 33.40 13.64 13.53 31.33 4.42 -0.78 -25.84 -
DPS 10.00 6.00 5.05 6.00 3.13 0.00 2.00 30.75%
NAPS 2.9661 2.6496 2.5337 2.00 2.125 2.26 2.00 6.78%
Adjusted Per Share Value based on latest NOSH - 529,022
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 152.21 115.92 119.23 119.74 67.80 4.93 10.81 55.36%
EPS 33.46 13.68 13.55 26.40 3.57 -0.66 -6.57 -
DPS 10.02 6.02 5.06 5.06 2.53 0.00 0.51 64.22%
NAPS 2.9719 2.6581 2.5375 1.6852 1.7176 1.9082 0.5088 34.18%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 3.16 1.65 1.42 3.24 2.00 1.44 0.93 -
P/RPS 2.08 1.43 1.19 2.28 2.38 24.67 2.19 -0.85%
P/EPS 9.46 12.10 10.49 10.34 45.29 -184.62 -3.60 -
EY 10.57 8.27 9.53 9.67 2.21 -0.54 -27.79 -
DY 3.16 3.63 3.55 1.85 1.57 0.00 2.15 6.62%
P/NAPS 1.07 0.62 0.56 1.62 0.94 0.64 0.47 14.68%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 19/05/11 21/05/10 22/05/09 22/05/08 24/05/07 15/06/06 25/05/05 -
Price 3.82 1.52 2.09 4.10 2.30 1.52 0.85 -
P/RPS 2.51 1.32 1.76 2.89 2.74 26.04 2.00 3.85%
P/EPS 11.44 11.14 15.45 13.09 52.08 -194.87 -3.29 -
EY 8.74 8.97 6.47 7.64 1.92 -0.51 -30.40 -
DY 2.62 3.95 2.42 1.46 1.36 0.00 2.35 1.82%
P/NAPS 1.29 0.57 0.82 2.05 1.08 0.67 0.43 20.08%

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