[TWS] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 2.45%
YoY- 354.13%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,767,566 1,849,029 1,741,944 1,740,112 1,690,837 1,648,166 1,569,218 8.21%
PBT 298,808 358,061 335,844 327,160 253,616 183,562 76,754 146.45%
Tax -76,566 -105,225 -95,340 -98,360 -48,947 -52,457 -10,874 265.19%
NP 222,242 252,836 240,504 228,800 204,669 131,105 65,880 124.10%
-
NP to SH 160,735 170,693 161,524 151,260 147,649 97,888 64,196 83.87%
-
Tax Rate 25.62% 29.39% 28.39% 30.06% 19.30% 28.58% 14.17% -
Total Cost 1,545,324 1,596,193 1,501,440 1,511,312 1,486,168 1,517,061 1,503,338 1.84%
-
Net Worth 1,372,745 1,340,088 1,316,385 1,301,001 1,262,928 1,189,007 1,167,738 11.33%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 29,648 39,530 59,296 - 68,186 39,534 59,276 -36.85%
Div Payout % 18.45% 23.16% 36.71% - 46.18% 40.39% 92.34% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 1,372,745 1,340,088 1,316,385 1,301,001 1,262,928 1,189,007 1,167,738 11.33%
NOSH 296,489 296,479 296,483 296,355 296,462 296,510 296,380 0.02%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 12.57% 13.67% 13.81% 13.15% 12.10% 7.95% 4.20% -
ROE 11.71% 12.74% 12.27% 11.63% 11.69% 8.23% 5.50% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 596.17 623.66 587.54 587.17 570.34 555.85 529.46 8.19%
EPS 56.09 57.57 54.48 51.04 49.80 33.01 21.66 88.03%
DPS 10.00 13.33 20.00 0.00 23.00 13.33 20.00 -36.87%
NAPS 4.63 4.52 4.44 4.39 4.26 4.01 3.94 11.30%
Adjusted Per Share Value based on latest NOSH - 296,355
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 596.23 623.71 587.58 586.97 570.35 555.95 529.32 8.21%
EPS 54.22 57.58 54.48 51.02 49.80 33.02 21.65 83.90%
DPS 10.00 13.33 20.00 0.00 23.00 13.34 19.99 -36.85%
NAPS 4.6305 4.5203 4.4404 4.3885 4.2601 4.0107 3.939 11.33%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 3.00 3.14 4.78 4.60 5.45 3.20 3.68 -
P/RPS 0.50 0.50 0.81 0.78 0.96 0.58 0.70 -20.01%
P/EPS 5.53 5.45 8.77 9.01 10.94 9.69 16.99 -52.52%
EY 18.07 18.34 11.40 11.10 9.14 10.32 5.89 110.41%
DY 3.33 4.25 4.18 0.00 4.22 4.17 5.43 -27.71%
P/NAPS 0.65 0.69 1.08 1.05 1.28 0.80 0.93 -21.15%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 26/11/08 27/08/08 28/05/08 27/02/08 27/11/07 27/08/07 -
Price 2.82 2.80 3.60 5.20 3.96 4.08 2.96 -
P/RPS 0.47 0.45 0.61 0.89 0.69 0.73 0.56 -10.97%
P/EPS 5.20 4.86 6.61 10.19 7.95 12.36 13.67 -47.34%
EY 19.22 20.56 15.13 9.82 12.58 8.09 7.32 89.76%
DY 3.55 4.76 5.56 0.00 5.81 3.27 6.76 -34.78%
P/NAPS 0.61 0.62 0.81 1.18 0.93 1.02 0.75 -12.81%

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