[TWSCORP] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[TWSCORP] TRADEWINDS CORPORATION BHD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 412.96%
YoY- 328.29%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 567,145 577,574 494,162 500,968 474,180 464,282 457,126 15.41%
PBT 155,679 89,816 77,786 87,588 -6,586 53,217 40,242 145.82%
Tax -21,320 -12,913 -18,758 -18,488 -14,594 -17,166 -13,370 36.37%
NP 134,359 76,902 59,028 69,100 -21,180 36,050 26,872 191.54%
-
NP to SH 131,175 72,993 56,298 67,276 -21,497 35,284 26,232 191.56%
-
Tax Rate 13.69% 14.38% 24.11% 21.11% - 32.26% 33.22% -
Total Cost 432,786 500,672 435,134 431,868 495,360 428,232 430,254 0.39%
-
Net Worth 1,924,054 1,847,173 1,816,990 1,810,144 1,772,827 1,827,607 1,805,929 4.30%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 5,528 - - - - - - -
Div Payout % 4.21% - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,924,054 1,847,173 1,816,990 1,810,144 1,772,827 1,827,607 1,805,929 4.30%
NOSH 1,105,778 1,105,959 1,103,882 1,106,513 1,103,465 1,107,238 1,102,184 0.21%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 23.69% 13.31% 11.95% 13.79% -4.47% 7.76% 5.88% -
ROE 6.82% 3.95% 3.10% 3.72% -1.21% 1.93% 1.45% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 51.29 52.22 44.77 45.27 42.97 41.93 41.47 15.17%
EPS 11.86 6.60 5.10 6.08 -1.95 3.19 2.38 190.89%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.6702 1.646 1.6359 1.6066 1.6506 1.6385 4.07%
Adjusted Per Share Value based on latest NOSH - 1,106,513
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 51.26 52.21 44.67 45.28 42.86 41.97 41.32 15.40%
EPS 11.86 6.60 5.09 6.08 -1.94 3.19 2.37 191.70%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7391 1.6696 1.6423 1.6362 1.6024 1.6519 1.6323 4.30%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.90 0.87 0.56 0.60 0.60 0.62 0.70 -
P/RPS 1.75 1.67 1.25 1.33 1.40 1.48 1.69 2.34%
P/EPS 7.59 13.18 10.98 9.87 -30.80 19.46 29.41 -59.36%
EY 13.18 7.59 9.11 10.13 -3.25 5.14 3.40 146.16%
DY 0.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.52 0.34 0.37 0.37 0.38 0.43 13.46%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 26/11/10 27/08/10 19/05/10 23/02/10 30/11/09 27/08/09 -
Price 0.85 0.84 0.76 0.64 0.61 0.61 0.65 -
P/RPS 1.66 1.61 1.70 1.41 1.42 1.45 1.57 3.77%
P/EPS 7.17 12.73 14.90 10.53 -31.31 19.14 27.31 -58.89%
EY 13.96 7.86 6.71 9.50 -3.19 5.22 3.66 143.52%
DY 0.59 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.46 0.39 0.38 0.37 0.40 14.44%

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