[TWSPLNT] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
16-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -98.7%
YoY- -91.08%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 608,450 229,930 183,386 133,008 194,409 95,539 30,942 64.21%
PBT 10,509 75,669 39,844 -11,755 68,098 293 -6,350 -
Tax -9,864 -21,645 -12,636 -97 -19,388 -1,072 2,215 -
NP 645 54,024 27,208 -11,852 48,710 -779 -4,135 -
-
NP to SH 4,337 48,628 24,943 -9,432 43,856 -203 -4,135 -
-
Tax Rate 93.86% 28.60% 31.71% - 28.47% 365.87% - -
Total Cost 607,805 175,906 156,178 144,860 145,699 96,318 35,077 60.79%
-
Net Worth 2,156,431 1,865,918 1,668,913 1,593,190 1,278,278 1,078,437 1,198,089 10.28%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 2,156,431 1,865,918 1,668,913 1,593,190 1,278,278 1,078,437 1,198,089 10.28%
NOSH 628,550 629,081 629,873 628,800 529,022 507,500 530,128 2.87%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 0.11% 23.50% 14.84% -8.91% 25.06% -0.82% -13.36% -
ROE 0.20% 2.61% 1.49% -0.59% 3.43% -0.02% -0.35% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 96.80 36.55 29.11 21.15 36.75 18.83 5.84 59.60%
EPS 0.69 7.73 3.96 -1.50 8.29 -0.04 -0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4308 2.9661 2.6496 2.5337 2.4163 2.125 2.26 7.19%
Adjusted Per Share Value based on latest NOSH - 628,550
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 96.91 36.62 29.21 21.18 30.96 15.22 4.93 64.20%
EPS 0.69 7.75 3.97 -1.50 6.99 -0.03 -0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4346 2.9719 2.6581 2.5375 2.0359 1.7176 1.9082 10.28%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 4.81 3.16 1.65 1.42 3.24 2.00 1.44 -
P/RPS 4.97 8.65 5.67 6.71 8.82 10.62 24.67 -23.41%
P/EPS 697.10 40.88 41.67 -94.67 39.08 -5,000.00 -184.62 -
EY 0.14 2.45 2.40 -1.06 2.56 -0.02 -0.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.07 0.62 0.56 1.34 0.94 0.64 13.92%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 16/05/12 19/05/11 21/05/10 22/05/09 22/05/08 24/05/07 15/06/06 -
Price 5.42 3.82 1.52 2.09 4.10 2.30 1.52 -
P/RPS 5.60 10.45 5.22 9.88 11.16 12.22 26.04 -22.57%
P/EPS 785.51 49.42 38.38 -139.33 49.46 -5,750.00 -194.87 -
EY 0.13 2.02 2.61 -0.72 2.02 -0.02 -0.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.29 0.57 0.82 1.70 1.08 0.67 15.35%

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