[TWS] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 285.47%
YoY- 144.2%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 435,028 1,690,837 1,236,125 784,609 365,691 1,151,154 800,971 -33.40%
PBT 81,790 253,616 137,672 38,377 13,764 65,438 52,458 34.42%
Tax -24,590 -48,947 -39,343 -5,437 -5,403 -15,828 -17,533 25.26%
NP 57,200 204,669 98,329 32,940 8,361 49,610 34,925 38.90%
-
NP to SH 37,815 147,649 73,416 32,098 8,327 46,641 35,682 3.94%
-
Tax Rate 30.06% 19.30% 28.58% 14.17% 39.25% 24.19% 33.42% -
Total Cost 377,828 1,486,168 1,137,796 751,669 357,330 1,101,544 766,046 -37.54%
-
Net Worth 1,301,001 1,262,928 1,189,007 1,167,738 1,167,558 1,159,428 1,192,501 5.97%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 68,186 29,651 29,638 - 59,305 23,708 -
Div Payout % - 46.18% 40.39% 92.34% - 127.15% 66.45% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 1,301,001 1,262,928 1,189,007 1,167,738 1,167,558 1,159,428 1,192,501 5.97%
NOSH 296,355 296,462 296,510 296,380 296,334 296,529 296,362 -0.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 13.15% 12.10% 7.95% 4.20% 2.29% 4.31% 4.36% -
ROE 2.91% 11.69% 6.17% 2.75% 0.71% 4.02% 2.99% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 146.79 570.34 416.89 264.73 123.40 388.21 270.27 -33.40%
EPS 12.76 49.80 24.76 10.83 2.81 15.73 12.04 3.94%
DPS 0.00 23.00 10.00 10.00 0.00 20.00 8.00 -
NAPS 4.39 4.26 4.01 3.94 3.94 3.91 4.0238 5.97%
Adjusted Per Share Value based on latest NOSH - 296,396
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 146.74 570.35 416.96 264.66 123.35 388.30 270.18 -33.40%
EPS 12.76 49.80 24.76 10.83 2.81 15.73 12.04 3.94%
DPS 0.00 23.00 10.00 10.00 0.00 20.00 8.00 -
NAPS 4.3885 4.2601 4.0107 3.939 3.9384 3.9109 4.0225 5.97%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 4.60 5.45 3.20 3.68 2.90 2.72 3.00 -
P/RPS 3.13 0.96 0.77 1.39 2.35 0.70 1.11 99.46%
P/EPS 36.05 10.94 12.92 33.98 103.20 17.29 24.92 27.88%
EY 2.77 9.14 7.74 2.94 0.97 5.78 4.01 -21.83%
DY 0.00 4.22 3.13 2.72 0.00 7.35 2.67 -
P/NAPS 1.05 1.28 0.80 0.93 0.74 0.70 0.75 25.12%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 27/02/08 27/11/07 27/08/07 28/05/07 27/02/07 22/11/06 -
Price 5.20 3.96 4.08 2.96 2.87 3.24 2.69 -
P/RPS 3.54 0.69 0.98 1.12 2.33 0.83 1.00 132.09%
P/EPS 40.75 7.95 16.48 27.33 102.14 20.60 22.34 49.23%
EY 2.45 12.58 6.07 3.66 0.98 4.85 4.48 -33.10%
DY 0.00 5.81 2.45 3.38 0.00 6.17 2.97 -
P/NAPS 1.18 0.93 1.02 0.75 0.73 0.83 0.67 45.78%

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