[TWSCORP] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[TWSCORP] TRADEWINDS CORPORATION BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 29.66%
YoY- 106.87%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 511,444 492,436 567,145 577,574 494,162 500,968 474,180 5.18%
PBT 56,624 66,312 155,679 89,816 77,786 87,588 -6,586 -
Tax -18,772 -16,932 -21,320 -12,913 -18,758 -18,488 -14,594 18.32%
NP 37,852 49,380 134,359 76,902 59,028 69,100 -21,180 -
-
NP to SH 37,728 47,792 131,175 72,993 56,298 67,276 -21,497 -
-
Tax Rate 33.15% 25.53% 13.69% 14.38% 24.11% 21.11% - -
Total Cost 473,592 443,056 432,786 500,672 435,134 431,868 495,360 -2.95%
-
Net Worth 1,103,421 1,102,941 1,924,054 1,847,173 1,816,990 1,810,144 1,772,827 -27.16%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 11,034 22,058 5,528 - - - - -
Div Payout % 29.25% 46.16% 4.21% - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,103,421 1,102,941 1,924,054 1,847,173 1,816,990 1,810,144 1,772,827 -27.16%
NOSH 1,103,421 1,102,941 1,105,778 1,105,959 1,103,882 1,106,513 1,103,465 -0.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 7.40% 10.03% 23.69% 13.31% 11.95% 13.79% -4.47% -
ROE 3.42% 4.33% 6.82% 3.95% 3.10% 3.72% -1.21% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 46.35 44.65 51.29 52.22 44.77 45.27 42.97 5.19%
EPS 3.42 4.32 11.86 6.60 5.10 6.08 -1.95 -
DPS 1.00 2.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.74 1.6702 1.646 1.6359 1.6066 -27.16%
Adjusted Per Share Value based on latest NOSH - 1,108,166
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 46.23 44.51 51.26 52.21 44.67 45.28 42.86 5.19%
EPS 3.41 4.32 11.86 6.60 5.09 6.08 -1.94 -
DPS 1.00 1.99 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.9974 0.9969 1.7391 1.6696 1.6423 1.6362 1.6024 -27.16%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.91 0.99 0.90 0.87 0.56 0.60 0.60 -
P/RPS 1.96 2.22 1.75 1.67 1.25 1.33 1.40 25.22%
P/EPS 26.61 22.85 7.59 13.18 10.98 9.87 -30.80 -
EY 3.76 4.38 13.18 7.59 9.11 10.13 -3.25 -
DY 1.10 2.02 0.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.99 0.52 0.52 0.34 0.37 0.37 82.50%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 27/05/11 25/02/11 26/11/10 27/08/10 19/05/10 23/02/10 -
Price 0.77 0.99 0.85 0.84 0.76 0.64 0.61 -
P/RPS 1.66 2.22 1.66 1.61 1.70 1.41 1.42 11.00%
P/EPS 22.52 22.85 7.17 12.73 14.90 10.53 -31.31 -
EY 4.44 4.38 13.96 7.86 6.71 9.50 -3.19 -
DY 1.30 2.02 0.59 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.99 0.49 0.50 0.46 0.39 0.38 60.33%

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