[TWS] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 80.44%
YoY- -54.32%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 5,170,492 5,198,152 2,069,398 1,634,350 1,539,632 1,418,256 1,767,566 104.93%
PBT 584,380 546,148 349,225 129,792 59,222 35,144 298,808 56.57%
Tax -153,554 -134,172 -74,131 -42,937 -26,850 -20,188 -76,566 59.23%
NP 430,826 411,976 275,094 86,854 32,372 14,956 222,242 55.65%
-
NP to SH 329,508 309,024 240,973 77,965 43,208 33,572 160,735 61.58%
-
Tax Rate 26.28% 24.57% 21.23% 33.08% 45.34% 57.44% 25.62% -
Total Cost 4,739,666 4,786,176 1,794,304 1,547,496 1,507,260 1,403,300 1,545,324 111.53%
-
Net Worth 1,583,722 1,527,561 1,577,120 1,411,441 1,435,100 1,498,520 1,372,745 10.02%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 29,273 - - - - - 29,648 -0.84%
Div Payout % 8.88% - - - - - 18.45% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,583,722 1,527,561 1,577,120 1,411,441 1,435,100 1,498,520 1,372,745 10.02%
NOSH 292,739 292,636 296,451 296,521 309,956 321,570 296,489 -0.84%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 8.33% 7.93% 13.29% 5.31% 2.10% 1.05% 12.57% -
ROE 20.81% 20.23% 15.28% 5.52% 3.01% 2.24% 11.71% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 1,766.24 1,776.32 698.06 551.17 496.72 441.04 596.17 106.68%
EPS 112.56 105.60 81.81 26.29 13.94 10.44 56.09 59.30%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 10.00 0.00%
NAPS 5.41 5.22 5.32 4.76 4.63 4.66 4.63 10.96%
Adjusted Per Share Value based on latest NOSH - 293,784
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 1,744.09 1,753.42 698.04 551.29 519.34 478.40 596.23 104.93%
EPS 111.15 104.24 81.28 26.30 14.57 11.32 54.22 61.58%
DPS 9.87 0.00 0.00 0.00 0.00 0.00 10.00 -0.87%
NAPS 5.3421 5.1527 5.3199 4.761 4.8408 5.0547 4.6305 10.02%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 3.05 3.18 2.76 2.85 2.88 2.60 3.00 -
P/RPS 0.17 0.18 0.40 0.52 0.58 0.59 0.50 -51.38%
P/EPS 2.71 3.01 3.40 10.84 20.66 24.90 5.53 -37.92%
EY 36.90 33.21 29.45 9.23 4.84 4.02 18.07 61.16%
DY 3.28 0.00 0.00 0.00 0.00 0.00 3.33 -1.00%
P/NAPS 0.56 0.61 0.52 0.60 0.62 0.56 0.65 -9.48%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 31/05/10 23/02/10 23/11/09 28/08/09 27/05/09 27/02/09 -
Price 3.53 2.85 2.78 2.75 2.94 3.06 2.82 -
P/RPS 0.20 0.16 0.40 0.50 0.59 0.69 0.47 -43.51%
P/EPS 3.14 2.70 3.42 10.46 21.09 29.31 5.20 -28.62%
EY 31.89 37.05 29.24 9.56 4.74 3.41 19.22 40.28%
DY 2.83 0.00 0.00 0.00 0.00 0.00 3.55 -14.06%
P/NAPS 0.65 0.55 0.52 0.58 0.63 0.66 0.61 4.33%

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