[TWSCORP] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[TWSCORP] TRADEWINDS CORPORATION BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -160.93%
YoY- -105.81%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 577,574 494,162 500,968 474,180 464,282 457,126 443,960 19.15%
PBT 89,816 77,786 87,588 -6,586 53,217 40,242 33,492 92.90%
Tax -12,913 -18,758 -18,488 -14,594 -17,166 -13,370 -18,856 -22.28%
NP 76,902 59,028 69,100 -21,180 36,050 26,872 14,636 201.92%
-
NP to SH 72,993 56,298 67,276 -21,497 35,284 26,232 15,708 178.20%
-
Tax Rate 14.38% 24.11% 21.11% - 32.26% 33.22% 56.30% -
Total Cost 500,672 435,134 431,868 495,360 428,232 430,254 429,324 10.78%
-
Net Worth 1,847,173 1,816,990 1,810,144 1,772,827 1,827,607 1,805,929 1,786,348 2.25%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,847,173 1,816,990 1,810,144 1,772,827 1,827,607 1,805,929 1,786,348 2.25%
NOSH 1,105,959 1,103,882 1,106,513 1,103,465 1,107,238 1,102,184 1,090,833 0.92%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 13.31% 11.95% 13.79% -4.47% 7.76% 5.88% 3.30% -
ROE 3.95% 3.10% 3.72% -1.21% 1.93% 1.45% 0.88% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 52.22 44.77 45.27 42.97 41.93 41.47 40.70 18.05%
EPS 6.60 5.10 6.08 -1.95 3.19 2.38 1.44 175.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6702 1.646 1.6359 1.6066 1.6506 1.6385 1.6376 1.32%
Adjusted Per Share Value based on latest NOSH - 1,105,510
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 52.21 44.67 45.28 42.86 41.97 41.32 40.13 19.15%
EPS 6.60 5.09 6.08 -1.94 3.19 2.37 1.42 178.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6696 1.6423 1.6362 1.6024 1.6519 1.6323 1.6146 2.25%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.87 0.56 0.60 0.60 0.62 0.70 0.37 -
P/RPS 1.67 1.25 1.33 1.40 1.48 1.69 0.91 49.83%
P/EPS 13.18 10.98 9.87 -30.80 19.46 29.41 25.69 -35.88%
EY 7.59 9.11 10.13 -3.25 5.14 3.40 3.89 56.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.34 0.37 0.37 0.38 0.43 0.23 72.17%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 27/08/10 19/05/10 23/02/10 30/11/09 27/08/09 29/05/09 -
Price 0.84 0.76 0.64 0.61 0.61 0.65 0.67 -
P/RPS 1.61 1.70 1.41 1.42 1.45 1.57 1.65 -1.62%
P/EPS 12.73 14.90 10.53 -31.31 19.14 27.31 46.53 -57.82%
EY 7.86 6.71 9.50 -3.19 5.22 3.66 2.15 137.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.46 0.39 0.38 0.37 0.40 0.41 14.13%

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