[TWS] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -79.11%
YoY- -77.81%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 2,069,398 1,634,350 1,539,632 1,418,256 1,767,566 1,849,029 1,741,944 12.13%
PBT 349,225 129,792 59,222 35,144 298,808 358,061 335,844 2.63%
Tax -74,131 -42,937 -26,850 -20,188 -76,566 -105,225 -95,340 -15.40%
NP 275,094 86,854 32,372 14,956 222,242 252,836 240,504 9.34%
-
NP to SH 240,973 77,965 43,208 33,572 160,735 170,693 161,524 30.46%
-
Tax Rate 21.23% 33.08% 45.34% 57.44% 25.62% 29.39% 28.39% -
Total Cost 1,794,304 1,547,496 1,507,260 1,403,300 1,545,324 1,596,193 1,501,440 12.57%
-
Net Worth 1,577,120 1,411,441 1,435,100 1,498,520 1,372,745 1,340,088 1,316,385 12.76%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - 29,648 39,530 59,296 -
Div Payout % - - - - 18.45% 23.16% 36.71% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,577,120 1,411,441 1,435,100 1,498,520 1,372,745 1,340,088 1,316,385 12.76%
NOSH 296,451 296,521 309,956 321,570 296,489 296,479 296,483 -0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 13.29% 5.31% 2.10% 1.05% 12.57% 13.67% 13.81% -
ROE 15.28% 5.52% 3.01% 2.24% 11.71% 12.74% 12.27% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 698.06 551.17 496.72 441.04 596.17 623.66 587.54 12.14%
EPS 81.81 26.29 13.94 10.44 56.09 57.57 54.48 31.03%
DPS 0.00 0.00 0.00 0.00 10.00 13.33 20.00 -
NAPS 5.32 4.76 4.63 4.66 4.63 4.52 4.44 12.77%
Adjusted Per Share Value based on latest NOSH - 321,570
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 698.04 551.29 519.34 478.40 596.23 623.71 587.58 12.13%
EPS 81.28 26.30 14.57 11.32 54.22 57.58 54.48 30.47%
DPS 0.00 0.00 0.00 0.00 10.00 13.33 20.00 -
NAPS 5.3199 4.761 4.8408 5.0547 4.6305 4.5203 4.4404 12.76%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.76 2.85 2.88 2.60 3.00 3.14 4.78 -
P/RPS 0.40 0.52 0.58 0.59 0.50 0.50 0.81 -37.44%
P/EPS 3.40 10.84 20.66 24.90 5.53 5.45 8.77 -46.73%
EY 29.45 9.23 4.84 4.02 18.07 18.34 11.40 87.94%
DY 0.00 0.00 0.00 0.00 3.33 4.25 4.18 -
P/NAPS 0.52 0.60 0.62 0.56 0.65 0.69 1.08 -38.48%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 23/11/09 28/08/09 27/05/09 27/02/09 26/11/08 27/08/08 -
Price 2.78 2.75 2.94 3.06 2.82 2.80 3.60 -
P/RPS 0.40 0.50 0.59 0.69 0.47 0.45 0.61 -24.46%
P/EPS 3.42 10.46 21.09 29.31 5.20 4.86 6.61 -35.47%
EY 29.24 9.56 4.74 3.41 19.22 20.56 15.13 54.96%
DY 0.00 0.00 0.00 0.00 3.55 4.76 5.56 -
P/NAPS 0.52 0.58 0.63 0.66 0.61 0.62 0.81 -25.52%

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