[TWS] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 52.48%
YoY- 105.75%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,741,944 1,740,112 1,690,837 1,648,166 1,569,218 1,462,764 1,151,154 31.83%
PBT 335,844 327,160 253,616 183,562 76,754 55,056 65,438 197.83%
Tax -95,340 -98,360 -48,947 -52,457 -10,874 -21,612 -15,828 231.41%
NP 240,504 228,800 204,669 131,105 65,880 33,444 49,610 186.71%
-
NP to SH 161,524 151,260 147,649 97,888 64,196 33,308 46,641 129.07%
-
Tax Rate 28.39% 30.06% 19.30% 28.58% 14.17% 39.25% 24.19% -
Total Cost 1,501,440 1,511,312 1,486,168 1,517,061 1,503,338 1,429,320 1,101,544 22.95%
-
Net Worth 1,316,385 1,301,001 1,262,928 1,189,007 1,167,738 1,167,558 1,159,428 8.84%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 59,296 - 68,186 39,534 59,276 - 59,305 -0.01%
Div Payout % 36.71% - 46.18% 40.39% 92.34% - 127.15% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,316,385 1,301,001 1,262,928 1,189,007 1,167,738 1,167,558 1,159,428 8.84%
NOSH 296,483 296,355 296,462 296,510 296,380 296,334 296,529 -0.01%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 13.81% 13.15% 12.10% 7.95% 4.20% 2.29% 4.31% -
ROE 12.27% 11.63% 11.69% 8.23% 5.50% 2.85% 4.02% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 587.54 587.17 570.34 555.85 529.46 493.62 388.21 31.85%
EPS 54.48 51.04 49.80 33.01 21.66 11.24 15.73 129.08%
DPS 20.00 0.00 23.00 13.33 20.00 0.00 20.00 0.00%
NAPS 4.44 4.39 4.26 4.01 3.94 3.94 3.91 8.85%
Adjusted Per Share Value based on latest NOSH - 296,398
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 587.58 586.97 570.35 555.95 529.32 493.41 388.30 31.83%
EPS 54.48 51.02 49.80 33.02 21.65 11.24 15.73 129.08%
DPS 20.00 0.00 23.00 13.34 19.99 0.00 20.00 0.00%
NAPS 4.4404 4.3885 4.2601 4.0107 3.939 3.9384 3.9109 8.84%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 4.78 4.60 5.45 3.20 3.68 2.90 2.72 -
P/RPS 0.81 0.78 0.96 0.58 0.70 0.59 0.70 10.22%
P/EPS 8.77 9.01 10.94 9.69 16.99 25.80 17.29 -36.42%
EY 11.40 11.10 9.14 10.32 5.89 3.88 5.78 57.33%
DY 4.18 0.00 4.22 4.17 5.43 0.00 7.35 -31.38%
P/NAPS 1.08 1.05 1.28 0.80 0.93 0.74 0.70 33.55%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 28/05/08 27/02/08 27/11/07 27/08/07 28/05/07 27/02/07 -
Price 3.60 5.20 3.96 4.08 2.96 2.87 3.24 -
P/RPS 0.61 0.89 0.69 0.73 0.56 0.58 0.83 -18.57%
P/EPS 6.61 10.19 7.95 12.36 13.67 25.53 20.60 -53.16%
EY 15.13 9.82 12.58 8.09 7.32 3.92 4.85 113.64%
DY 5.56 0.00 5.81 3.27 6.76 0.00 6.17 -6.71%
P/NAPS 0.81 1.18 0.93 1.02 0.75 0.73 0.83 -1.61%

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