[TWS] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 113.57%
YoY- 151.61%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 354,564 1,767,566 1,386,772 870,972 435,028 1,690,837 1,236,125 -56.47%
PBT 8,786 298,808 268,546 167,922 81,790 253,616 137,672 -84.00%
Tax -5,047 -76,566 -78,919 -47,670 -24,590 -48,947 -39,343 -74.53%
NP 3,739 222,242 189,627 120,252 57,200 204,669 98,329 -88.66%
-
NP to SH 8,393 160,735 128,020 80,762 37,815 147,649 73,416 -76.41%
-
Tax Rate 57.44% 25.62% 29.39% 28.39% 30.06% 19.30% 28.58% -
Total Cost 350,825 1,545,324 1,197,145 750,720 377,828 1,486,168 1,137,796 -54.32%
-
Net Worth 1,498,520 1,372,745 1,340,088 1,316,385 1,301,001 1,262,928 1,189,007 16.66%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 29,648 29,647 29,648 - 68,186 29,651 -
Div Payout % - 18.45% 23.16% 36.71% - 46.18% 40.39% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 1,498,520 1,372,745 1,340,088 1,316,385 1,301,001 1,262,928 1,189,007 16.66%
NOSH 321,570 296,489 296,479 296,483 296,355 296,462 296,510 5.55%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 1.05% 12.57% 13.67% 13.81% 13.15% 12.10% 7.95% -
ROE 0.56% 11.71% 9.55% 6.14% 2.91% 11.69% 6.17% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 110.26 596.17 467.75 293.77 146.79 570.34 416.89 -58.76%
EPS 2.61 56.09 43.18 27.24 12.76 49.80 24.76 -77.65%
DPS 0.00 10.00 10.00 10.00 0.00 23.00 10.00 -
NAPS 4.66 4.63 4.52 4.44 4.39 4.26 4.01 10.52%
Adjusted Per Share Value based on latest NOSH - 296,390
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 119.60 596.23 467.78 293.79 146.74 570.35 416.96 -56.47%
EPS 2.83 54.22 43.18 27.24 12.76 49.80 24.76 -76.41%
DPS 0.00 10.00 10.00 10.00 0.00 23.00 10.00 -
NAPS 5.0547 4.6305 4.5203 4.4404 4.3885 4.2601 4.0107 16.66%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 2.60 3.00 3.14 4.78 4.60 5.45 3.20 -
P/RPS 2.36 0.50 0.67 1.63 3.13 0.96 0.77 110.85%
P/EPS 99.62 5.53 7.27 17.55 36.05 10.94 12.92 289.80%
EY 1.00 18.07 13.75 5.70 2.77 9.14 7.74 -74.41%
DY 0.00 3.33 3.18 2.09 0.00 4.22 3.13 -
P/NAPS 0.56 0.65 0.69 1.08 1.05 1.28 0.80 -21.14%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 27/02/09 26/11/08 27/08/08 28/05/08 27/02/08 27/11/07 -
Price 3.06 2.82 2.80 3.60 5.20 3.96 4.08 -
P/RPS 2.78 0.47 0.60 1.23 3.54 0.69 0.98 100.26%
P/EPS 117.24 5.20 6.48 13.22 40.75 7.95 16.48 269.45%
EY 0.85 19.22 15.42 7.57 2.45 12.58 6.07 -73.00%
DY 0.00 3.55 3.57 2.78 0.00 5.81 2.45 -
P/NAPS 0.66 0.61 0.62 0.81 1.18 0.93 1.02 -25.16%

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