[TWS] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 28.7%
YoY- -73.25%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 5,198,152 2,069,398 1,634,350 1,539,632 1,418,256 1,767,566 1,849,029 99.31%
PBT 546,148 349,225 129,792 59,222 35,144 298,808 358,061 32.54%
Tax -134,172 -74,131 -42,937 -26,850 -20,188 -76,566 -105,225 17.60%
NP 411,976 275,094 86,854 32,372 14,956 222,242 252,836 38.51%
-
NP to SH 309,024 240,973 77,965 43,208 33,572 160,735 170,693 48.59%
-
Tax Rate 24.57% 21.23% 33.08% 45.34% 57.44% 25.62% 29.39% -
Total Cost 4,786,176 1,794,304 1,547,496 1,507,260 1,403,300 1,545,324 1,596,193 108.07%
-
Net Worth 1,527,561 1,577,120 1,411,441 1,435,100 1,498,520 1,372,745 1,340,088 9.13%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - 29,648 39,530 -
Div Payout % - - - - - 18.45% 23.16% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 1,527,561 1,577,120 1,411,441 1,435,100 1,498,520 1,372,745 1,340,088 9.13%
NOSH 292,636 296,451 296,521 309,956 321,570 296,489 296,479 -0.86%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 7.93% 13.29% 5.31% 2.10% 1.05% 12.57% 13.67% -
ROE 20.23% 15.28% 5.52% 3.01% 2.24% 11.71% 12.74% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1,776.32 698.06 551.17 496.72 441.04 596.17 623.66 101.06%
EPS 105.60 81.81 26.29 13.94 10.44 56.09 57.57 49.90%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 13.33 -
NAPS 5.22 5.32 4.76 4.63 4.66 4.63 4.52 10.08%
Adjusted Per Share Value based on latest NOSH - 310,117
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1,753.42 698.04 551.29 519.34 478.40 596.23 623.71 99.31%
EPS 104.24 81.28 26.30 14.57 11.32 54.22 57.58 48.59%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 13.33 -
NAPS 5.1527 5.3199 4.761 4.8408 5.0547 4.6305 4.5203 9.13%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 3.18 2.76 2.85 2.88 2.60 3.00 3.14 -
P/RPS 0.18 0.40 0.52 0.58 0.59 0.50 0.50 -49.42%
P/EPS 3.01 3.40 10.84 20.66 24.90 5.53 5.45 -32.70%
EY 33.21 29.45 9.23 4.84 4.02 18.07 18.34 48.61%
DY 0.00 0.00 0.00 0.00 0.00 3.33 4.25 -
P/NAPS 0.61 0.52 0.60 0.62 0.56 0.65 0.69 -7.89%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 23/02/10 23/11/09 28/08/09 27/05/09 27/02/09 26/11/08 -
Price 2.85 2.78 2.75 2.94 3.06 2.82 2.80 -
P/RPS 0.16 0.40 0.50 0.59 0.69 0.47 0.45 -49.84%
P/EPS 2.70 3.42 10.46 21.09 29.31 5.20 4.86 -32.44%
EY 37.05 29.24 9.56 4.74 3.41 19.22 20.56 48.13%
DY 0.00 0.00 0.00 0.00 0.00 3.55 4.76 -
P/NAPS 0.55 0.52 0.58 0.63 0.66 0.61 0.62 -7.68%

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