[TWSPLNT] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 76.2%
YoY- -82.67%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 77,104 72,885 67,412 60,989 57,331 54,322 52,098 29.77%
PBT 15,389 11,642 12,353 4,670 2,247 -939 32,903 -39.66%
Tax -6,215 -3,681 314 438 652 343 -4,345 26.86%
NP 9,174 7,961 12,667 5,108 2,899 -596 28,558 -52.99%
-
NP to SH 9,174 7,961 12,667 5,108 2,899 -596 28,558 -52.99%
-
Tax Rate 40.39% 31.62% -2.54% -9.38% -29.02% - 13.21% -
Total Cost 67,930 64,924 54,745 55,881 54,432 54,918 23,540 102.30%
-
Net Worth 384,578 393,602 393,411 389,571 404,512 407,206 402,880 -3.04%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 1,599 - 3,198 1,598 1,598 - - -
Div Payout % 17.43% - 25.25% 31.30% 55.15% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 384,578 393,602 393,411 389,571 404,512 407,206 402,880 -3.04%
NOSH 160,240 160,654 159,923 160,317 159,886 160,317 159,873 0.15%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 11.90% 10.92% 18.79% 8.38% 5.06% -1.10% 54.82% -
ROE 2.39% 2.02% 3.22% 1.31% 0.72% -0.15% 7.09% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 48.12 45.37 42.15 38.04 35.86 33.88 32.59 29.57%
EPS 5.73 4.96 7.92 3.19 1.81 -0.37 17.86 -53.03%
DPS 1.00 0.00 2.00 1.00 1.00 0.00 0.00 -
NAPS 2.40 2.45 2.46 2.43 2.53 2.54 2.52 -3.19%
Adjusted Per Share Value based on latest NOSH - 160,317
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 12.28 11.61 10.74 9.71 9.13 8.65 8.30 29.74%
EPS 1.46 1.27 2.02 0.81 0.46 -0.09 4.55 -53.03%
DPS 0.25 0.00 0.51 0.25 0.25 0.00 0.00 -
NAPS 0.6125 0.6269 0.6266 0.6205 0.6443 0.6486 0.6417 -3.04%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.22 1.55 0.95 0.85 1.02 1.03 1.25 -
P/RPS 2.54 3.42 2.25 2.23 2.84 3.04 3.84 -24.02%
P/EPS 21.31 31.28 11.99 26.68 56.26 -277.06 7.00 109.62%
EY 4.69 3.20 8.34 3.75 1.78 -0.36 14.29 -52.32%
DY 0.82 0.00 2.11 1.18 0.98 0.00 0.00 -
P/NAPS 0.51 0.63 0.39 0.35 0.40 0.41 0.50 1.32%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 14/11/03 27/08/03 28/05/03 28/02/03 29/11/02 22/08/02 -
Price 1.36 1.40 1.25 0.90 0.95 1.05 1.34 -
P/RPS 2.83 3.09 2.97 2.37 2.65 3.10 4.11 -21.97%
P/EPS 23.75 28.25 15.78 28.25 52.39 -282.44 7.50 115.19%
EY 4.21 3.54 6.34 3.54 1.91 -0.35 13.33 -53.52%
DY 0.74 0.00 1.60 1.11 1.05 0.00 0.00 -
P/NAPS 0.57 0.57 0.51 0.37 0.38 0.41 0.53 4.95%

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