[TWSPLNT] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -38.51%
YoY- -48.66%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 677,424 618,909 698,878 748,586 809,987 878,143 809,245 -11.14%
PBT 78,347 18,162 53,118 119,934 199,787 282,382 278,985 -57.01%
Tax -23,953 1,476 -12,918 -29,009 -48,300 -62,847 -56,792 -43.67%
NP 54,394 19,638 40,200 90,925 151,487 219,535 222,193 -60.76%
-
NP to SH 51,545 23,523 40,892 85,081 138,369 197,672 200,533 -59.47%
-
Tax Rate 30.57% -8.13% 24.32% 24.19% 24.18% 22.26% 20.36% -
Total Cost 623,030 599,271 658,678 657,661 658,500 658,608 587,052 4.03%
-
Net Worth 1,637,262 1,592,817 1,520,928 1,593,190 1,057,999 1,057,721 1,058,192 33.66%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 37,777 31,739 31,739 31,739 31,739 31,759 31,759 12.22%
Div Payout % 73.29% 134.93% 77.62% 37.31% 22.94% 16.07% 15.84% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,637,262 1,592,817 1,520,928 1,593,190 1,057,999 1,057,721 1,058,192 33.66%
NOSH 629,619 629,149 611,428 628,800 528,999 528,860 529,096 12.25%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 8.03% 3.17% 5.75% 12.15% 18.70% 25.00% 27.46% -
ROE 3.15% 1.48% 2.69% 5.34% 13.08% 18.69% 18.95% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 107.59 98.37 114.30 119.05 153.12 166.04 152.95 -20.85%
EPS 8.19 3.74 6.69 13.53 26.16 37.38 37.90 -63.88%
DPS 6.00 5.04 5.19 5.05 6.00 6.00 6.00 0.00%
NAPS 2.6004 2.5317 2.4875 2.5337 2.00 2.00 2.00 19.06%
Adjusted Per Share Value based on latest NOSH - 628,800
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 107.89 98.57 111.31 119.23 129.01 139.86 128.89 -11.15%
EPS 8.21 3.75 6.51 13.55 22.04 31.48 31.94 -59.47%
DPS 6.02 5.06 5.06 5.06 5.06 5.06 5.06 12.24%
NAPS 2.6077 2.5369 2.4224 2.5375 1.6851 1.6847 1.6854 33.66%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.59 1.64 1.67 1.42 1.43 1.86 3.98 -
P/RPS 1.48 1.67 1.46 1.19 0.93 1.12 2.60 -31.24%
P/EPS 19.42 43.86 24.97 10.49 5.47 4.98 10.50 50.50%
EY 5.15 2.28 4.00 9.53 18.29 20.10 9.52 -33.53%
DY 3.77 3.08 3.11 3.55 4.20 3.23 1.51 83.73%
P/NAPS 0.61 0.65 0.67 0.56 0.72 0.93 1.99 -54.43%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 19/02/10 12/11/09 21/08/09 22/05/09 20/02/09 20/11/08 20/08/08 -
Price 1.53 1.65 1.75 2.09 1.46 1.47 2.45 -
P/RPS 1.42 1.68 1.53 1.76 0.95 0.89 1.60 -7.62%
P/EPS 18.69 44.13 26.17 15.45 5.58 3.93 6.46 102.64%
EY 5.35 2.27 3.82 6.47 17.92 25.43 15.47 -50.63%
DY 3.92 3.06 2.97 2.42 4.11 4.08 2.45 36.68%
P/NAPS 0.59 0.65 0.70 0.82 0.73 0.74 1.23 -38.64%

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