[TWS] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 6.79%
YoY- 151.61%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 1,418,256 1,767,566 1,849,029 1,741,944 1,740,112 1,690,837 1,648,166 -9.52%
PBT 35,144 298,808 358,061 335,844 327,160 253,616 183,562 -66.74%
Tax -20,188 -76,566 -105,225 -95,340 -98,360 -48,947 -52,457 -47.06%
NP 14,956 222,242 252,836 240,504 228,800 204,669 131,105 -76.44%
-
NP to SH 33,572 160,735 170,693 161,524 151,260 147,649 97,888 -50.97%
-
Tax Rate 57.44% 25.62% 29.39% 28.39% 30.06% 19.30% 28.58% -
Total Cost 1,403,300 1,545,324 1,596,193 1,501,440 1,511,312 1,486,168 1,517,061 -5.05%
-
Net Worth 1,498,520 1,372,745 1,340,088 1,316,385 1,301,001 1,262,928 1,189,007 16.66%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 29,648 39,530 59,296 - 68,186 39,534 -
Div Payout % - 18.45% 23.16% 36.71% - 46.18% 40.39% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 1,498,520 1,372,745 1,340,088 1,316,385 1,301,001 1,262,928 1,189,007 16.66%
NOSH 321,570 296,489 296,479 296,483 296,355 296,462 296,510 5.55%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 1.05% 12.57% 13.67% 13.81% 13.15% 12.10% 7.95% -
ROE 2.24% 11.71% 12.74% 12.27% 11.63% 11.69% 8.23% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 441.04 596.17 623.66 587.54 587.17 570.34 555.85 -14.28%
EPS 10.44 56.09 57.57 54.48 51.04 49.80 33.01 -53.54%
DPS 0.00 10.00 13.33 20.00 0.00 23.00 13.33 -
NAPS 4.66 4.63 4.52 4.44 4.39 4.26 4.01 10.52%
Adjusted Per Share Value based on latest NOSH - 296,390
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 478.40 596.23 623.71 587.58 586.97 570.35 555.95 -9.52%
EPS 11.32 54.22 57.58 54.48 51.02 49.80 33.02 -50.98%
DPS 0.00 10.00 13.33 20.00 0.00 23.00 13.34 -
NAPS 5.0547 4.6305 4.5203 4.4404 4.3885 4.2601 4.0107 16.66%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 2.60 3.00 3.14 4.78 4.60 5.45 3.20 -
P/RPS 0.59 0.50 0.50 0.81 0.78 0.96 0.58 1.14%
P/EPS 24.90 5.53 5.45 8.77 9.01 10.94 9.69 87.49%
EY 4.02 18.07 18.34 11.40 11.10 9.14 10.32 -46.63%
DY 0.00 3.33 4.25 4.18 0.00 4.22 4.17 -
P/NAPS 0.56 0.65 0.69 1.08 1.05 1.28 0.80 -21.14%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 27/02/09 26/11/08 27/08/08 28/05/08 27/02/08 27/11/07 -
Price 3.06 2.82 2.80 3.60 5.20 3.96 4.08 -
P/RPS 0.69 0.47 0.45 0.61 0.89 0.69 0.73 -3.68%
P/EPS 29.31 5.20 4.86 6.61 10.19 7.95 12.36 77.73%
EY 3.41 19.22 20.56 15.13 9.82 12.58 8.09 -43.75%
DY 0.00 3.55 4.76 5.56 0.00 5.81 3.27 -
P/NAPS 0.66 0.61 0.62 0.81 1.18 0.93 1.02 -25.16%

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