[TWSPLNT] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 139.81%
YoY- 18.54%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 621,061 875,832 575,506 312,145 108,798 86,257 74,233 42.43%
PBT 32,526 274,693 110,492 5,141 5,014 -72,109 13,808 15.33%
Tax -14,580 -80,948 -31,786 -5,717 -1,196 12,810 -5,072 19.22%
NP 17,946 193,745 78,705 -576 3,818 -59,298 8,736 12.73%
-
NP to SH 18,830 171,958 70,620 4,526 3,818 -59,298 8,736 13.64%
-
Tax Rate 44.83% 29.47% 28.77% 111.20% 23.85% - 36.73% -
Total Cost 603,114 682,086 496,801 312,721 104,980 145,555 65,497 44.72%
-
Net Worth 1,596,214 1,341,288 1,166,076 955,629 412,799 400,266 391,581 26.36%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - 6,399 4,235 - -
Div Payout % - - - - 167.60% 0.00% - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 1,596,214 1,341,288 1,166,076 955,629 412,799 400,266 391,581 26.36%
NOSH 630,491 529,212 529,120 419,135 159,999 158,835 159,829 25.67%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 2.89% 22.12% 13.68% -0.18% 3.51% -68.75% 11.77% -
ROE 1.18% 12.82% 6.06% 0.47% 0.93% -14.81% 2.23% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 98.50 165.50 108.77 74.47 68.00 54.31 46.45 13.33%
EPS 2.99 32.49 13.35 1.08 2.39 -37.33 5.47 -9.56%
DPS 0.00 0.00 0.00 0.00 4.00 2.67 0.00 -
NAPS 2.5317 2.5345 2.2038 2.28 2.58 2.52 2.45 0.54%
Adjusted Per Share Value based on latest NOSH - 527,906
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 98.92 139.50 91.66 49.72 17.33 13.74 11.82 42.44%
EPS 3.00 27.39 11.25 0.72 0.61 -9.44 1.39 13.66%
DPS 0.00 0.00 0.00 0.00 1.02 0.67 0.00 -
NAPS 2.5423 2.1363 1.8572 1.522 0.6575 0.6375 0.6237 26.36%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.64 1.86 2.74 1.77 1.28 1.12 1.55 -
P/RPS 1.66 1.12 2.52 2.38 1.88 2.06 3.34 -10.98%
P/EPS 54.91 5.72 20.53 163.89 53.63 -3.00 28.36 11.62%
EY 1.82 17.47 4.87 0.61 1.86 -33.33 3.53 -10.44%
DY 0.00 0.00 0.00 0.00 3.13 2.38 0.00 -
P/NAPS 0.65 0.73 1.24 0.78 0.50 0.44 0.63 0.52%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 12/11/09 20/11/08 23/11/07 20/11/06 17/11/05 22/11/04 14/11/03 -
Price 1.65 1.47 3.40 1.87 1.23 1.12 1.40 -
P/RPS 1.68 0.89 3.13 2.51 1.81 2.06 3.01 -9.25%
P/EPS 55.25 4.52 25.47 173.15 51.54 -3.00 25.61 13.65%
EY 1.81 22.10 3.93 0.58 1.94 -33.33 3.90 -11.99%
DY 0.00 0.00 0.00 0.00 3.25 2.38 0.00 -
P/NAPS 0.65 0.58 1.54 0.82 0.48 0.44 0.57 2.21%

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