[TWS] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 6.63%
YoY- 662.61%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 5,844,620 5,551,379 5,313,040 5,170,492 5,198,152 2,069,398 1,634,350 134.03%
PBT 735,796 806,595 701,208 584,380 546,148 349,225 129,792 218.27%
Tax -222,100 -179,781 -188,082 -153,554 -134,172 -74,131 -42,937 199.39%
NP 513,696 626,814 513,125 430,826 411,976 275,094 86,854 227.40%
-
NP to SH 359,672 481,139 384,794 329,508 309,024 240,973 77,965 177.38%
-
Tax Rate 30.18% 22.29% 26.82% 26.28% 24.57% 21.23% 33.08% -
Total Cost 5,330,924 4,924,565 4,799,914 4,739,666 4,786,176 1,794,304 1,547,496 128.26%
-
Net Worth 2,016,852 1,985,895 1,698,310 1,583,722 1,527,561 1,577,120 1,411,441 26.89%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 2,318 43,742 19,453 29,273 - - - -
Div Payout % 0.64% 9.09% 5.06% 8.88% - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 2,016,852 1,985,895 1,698,310 1,583,722 1,527,561 1,577,120 1,411,441 26.89%
NOSH 289,777 291,614 291,805 292,739 292,636 296,451 296,521 -1.52%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 8.79% 11.29% 9.66% 8.33% 7.93% 13.29% 5.31% -
ROE 17.83% 24.23% 22.66% 20.81% 20.23% 15.28% 5.52% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 2,016.93 1,903.67 1,820.74 1,766.24 1,776.32 698.06 551.17 137.65%
EPS 124.12 162.29 131.87 112.56 105.60 81.81 26.29 181.69%
DPS 0.80 15.00 6.67 10.00 0.00 0.00 0.00 -
NAPS 6.96 6.81 5.82 5.41 5.22 5.32 4.76 28.85%
Adjusted Per Share Value based on latest NOSH - 292,831
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1,971.48 1,872.57 1,792.17 1,744.09 1,753.42 698.04 551.29 134.03%
EPS 121.32 162.30 129.80 111.15 104.24 81.28 26.30 177.36%
DPS 0.78 14.75 6.56 9.87 0.00 0.00 0.00 -
NAPS 6.8032 6.6987 5.7287 5.3421 5.1527 5.3199 4.761 26.89%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 8.05 6.70 3.97 3.05 3.18 2.76 2.85 -
P/RPS 0.40 0.35 0.22 0.17 0.18 0.40 0.52 -16.06%
P/EPS 6.49 4.06 3.01 2.71 3.01 3.40 10.84 -28.98%
EY 15.42 24.63 33.22 36.90 33.21 29.45 9.23 40.83%
DY 0.10 2.24 1.68 3.28 0.00 0.00 0.00 -
P/NAPS 1.16 0.98 0.68 0.56 0.61 0.52 0.60 55.25%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 24/02/11 02/12/10 25/08/10 31/05/10 23/02/10 23/11/09 -
Price 10.20 7.56 4.96 3.53 2.85 2.78 2.75 -
P/RPS 0.51 0.40 0.27 0.20 0.16 0.40 0.50 1.33%
P/EPS 8.22 4.58 3.76 3.14 2.70 3.42 10.46 -14.85%
EY 12.17 21.82 26.59 31.89 37.05 29.24 9.56 17.47%
DY 0.08 1.98 1.34 2.83 0.00 0.00 0.00 -
P/NAPS 1.47 1.11 0.85 0.65 0.55 0.52 0.58 85.99%

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