TRADEWINDS PLANTATION BHD

KLSE (MYR): TWSPLNT (6327)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

4.98

Today's Change

0.00 (0.00%)

Day's Change

0.00 - 0.00

Trading Volume

0

Financial

Show?
Last 10 FY Result
AQR T4Q 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 2,797,684 2,797,684 2,797,684 1,703,854 909,126 677,424 809,987 652,899 361,585 104,812 85,419 77,104 48.98%
PBT 246,993 246,993 246,993 476,824 282,408 78,347 199,787 159,231 14,974 -275 -54,452 15,388 36.08%
Tax -85,086 -85,086 -85,086 -112,100 -70,452 -23,953 -48,300 -25,976 -2 -2,373 18,630 -6,216 33.70%
NP 161,907 161,907 161,907 364,724 211,956 54,394 151,487 133,255 14,972 -2,648 -35,822 9,172 37.53%
-
NP to SH 142,323 142,323 142,323 333,891 186,404 51,545 138,369 121,668 18,978 -2,648 -35,822 9,172 35.57%
-
Tax Rate 34.45% 34.45% 34.45% 23.51% 24.95% 30.57% 24.18% 16.31% 0.01% - - 40.40% -
Total Cost 2,635,777 2,635,777 2,635,777 1,339,130 697,170 623,030 658,500 519,644 346,613 107,460 121,241 67,932 50.09%
-
Net Worth 2,254,768 2,249,988 2,254,768 2,156,104 1,808,416 1,637,113 1,350,373 1,234,751 947,429 430,698 412,776 384,167 21.70%
Dividend
AQR T4Q 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 31,459 31,457 31,459 94,372 62,923 37,744 31,752 31,753 13,364 4,785 3,199 - -
Div Payout % 22.10% 22.10% 22.10% 28.26% 33.76% 73.23% 22.95% 26.10% 70.42% 0.00% 0.00% - -
Equity
AQR T4Q 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 2,254,768 2,249,988 2,254,768 2,156,104 1,808,416 1,637,113 1,350,373 1,234,751 947,429 430,698 412,776 384,167 21.70%
NOSH 629,190 627,857 629,190 629,152 629,233 629,078 529,205 529,232 445,492 159,518 159,991 160,069 16.41%
Ratio Analysis
AQR T4Q 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 5.79% 5.79% 5.79% 21.41% 23.31% 8.03% 18.70% 20.41% 4.14% -2.53% -41.94% 11.90% -
ROE 6.31% 6.33% 6.31% 15.49% 10.31% 3.15% 10.25% 9.85% 2.00% -0.61% -8.68% 2.39% -
Per Share
AQR T4Q 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 444.65 445.59 444.65 270.82 144.48 107.69 153.06 123.37 81.17 65.71 53.39 48.17 27.98%
EPS 22.62 22.67 22.62 53.07 29.63 8.19 21.99 22.99 4.26 -1.66 -22.39 5.73 16.46%
DPS 5.00 5.00 5.00 15.00 10.00 6.00 6.00 6.00 3.00 3.00 2.00 0.00 -
NAPS 3.5836 3.5836 3.5836 3.427 2.874 2.6024 2.5517 2.3331 2.1267 2.70 2.58 2.40 4.55%
Adjusted Per Share Value based on latest NOSH - 629,190
AQR T4Q 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 445.59 445.59 445.59 271.38 144.80 107.89 129.01 103.99 57.59 16.69 13.60 12.28 48.98%
EPS 22.67 22.67 22.67 53.18 29.69 8.21 22.04 19.38 3.02 -0.42 -5.71 1.46 35.58%
DPS 5.01 5.00 5.01 15.03 10.02 6.01 5.06 5.06 2.13 0.76 0.51 0.00 -
NAPS 3.5912 3.5836 3.5912 3.4341 2.8803 2.6075 2.1508 1.9666 1.509 0.686 0.6574 0.6119 21.70%
Price Multiplier on Financial Quarter End Date
AQR T4Q 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/12 31/12/12 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 4.10 4.10 4.10 4.34 3.39 1.59 1.43 3.98 2.10 1.12 1.06 1.22 -
P/RPS 0.92 0.92 0.92 1.60 2.35 1.48 0.93 3.23 2.59 1.70 1.99 2.53 -10.62%
P/EPS 18.13 18.09 18.13 8.18 11.44 19.41 5.47 17.31 49.30 -67.47 -4.73 21.29 -1.76%
EY 5.52 5.53 5.52 12.23 8.74 5.15 18.28 5.78 2.03 -1.48 -21.12 4.70 1.80%
DY 1.22 1.22 1.22 3.46 2.95 3.77 4.20 1.51 1.43 2.68 1.89 0.00 -
P/NAPS 1.14 1.14 1.14 1.27 1.18 0.61 0.56 1.71 0.99 0.41 0.41 0.51 9.34%
Price Multiplier on Announcement Date
AQR T4Q 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 01/03/13 01/03/13 01/03/13 21/02/12 18/02/11 19/02/10 20/02/09 25/02/08 26/02/07 23/02/06 22/02/05 27/02/04 -
Price 4.95 4.95 4.95 4.74 3.27 1.53 1.46 3.76 2.09 1.31 1.00 1.36 -
P/RPS 1.11 1.11 1.11 1.75 2.26 1.42 0.95 3.05 2.57 1.99 1.87 2.82 -9.83%
P/EPS 21.88 21.84 21.88 8.93 11.04 18.67 5.58 16.36 49.06 -78.92 -4.47 23.73 -0.89%
EY 4.57 4.58 4.57 11.20 9.06 5.36 17.91 6.11 2.04 -1.27 -22.39 4.21 0.91%
DY 1.01 1.01 1.01 3.16 3.06 3.92 4.11 1.60 1.44 2.29 2.00 0.00 -
P/NAPS 1.38 1.38 1.38 1.38 1.14 0.59 0.57 1.61 0.98 0.49 0.39 0.57 10.31%

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
1 person likes this. Showing 4 of 4 comments

Namoyaki Takarajima

P.S: I must thanks Thunder_Storm for giving us a hint on commodities sector. Thanks to Baramundi80 for alerting on TWS (4421) vs TWSPlant(6327). I am not good in commodities but with all strength of God given right to gain all knowledge as we wish, me will try to study this commodities sector even its begin from chapter 0.01. Please help me if i fall, or if i tripped and it was just a slip; i will get up on my own. One things for sure Thunder_Storm, I like to read comments from your good friend named Cheese too. :) Thanks in advance to you guys! Cheers!

2012-05-19 05:27

iqie

Why this company share price can be higher than RM4.03 ? Did Syed Mokhtar want to revise the offer price ?

2013-01-03 12:04

wmsn88

Me wondering as well

2013-01-18 15:23

lmf_hau

Today latest Bursa annourcement :

all the remaining ordinary shares of RM1.00 each in TWP (“TWP Shares”) not already owned by the Joint Offerors and Tradewinds (M) Berhad, being the person acting in concert with the Joint Offerors (“PAC”),

and such number of new TWP Shares that may be issued and allotted prior to the closing date pursuant to the conversion of the outstanding irredeemable convertible unsecured loan stocks of TWP (“TWP ICULS”) (“Offer Shares”) for a cash offer price of RM5.00 per Offer Share (“Shares Offer”); and

2013-02-28 17:08

Post a Comment