[TWS] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 138.37%
YoY- 30.09%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 1,934,594 6,933,456 4,727,436 3,054,489 1,461,155 5,551,379 3,984,780 -38.20%
PBT 74,658 897,033 673,245 438,323 183,949 806,595 525,906 -72.75%
Tax -33,106 -229,226 -164,591 -129,373 -55,525 -179,781 -141,062 -61.91%
NP 41,552 667,807 508,654 308,950 128,424 626,814 384,844 -77.29%
-
NP to SH 31,184 474,917 358,722 214,335 89,918 481,139 288,596 -77.28%
-
Tax Rate 44.34% 25.55% 24.45% 29.52% 30.18% 22.29% 26.82% -
Total Cost 1,893,042 6,265,649 4,218,782 2,745,539 1,332,731 4,924,565 3,599,936 -34.82%
-
Net Worth 2,392,156 2,359,850 2,244,236 2,143,349 2,016,852 1,985,895 1,698,310 25.62%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 1,778 59,292 59,290 579 43,742 14,590 -
Div Payout % - 0.37% 16.53% 27.66% 0.64% 9.09% 5.06% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 2,392,156 2,359,850 2,244,236 2,143,349 2,016,852 1,985,895 1,698,310 25.62%
NOSH 296,425 296,463 296,464 296,452 289,777 291,614 291,805 1.05%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 2.15% 9.63% 10.76% 10.11% 8.79% 11.29% 9.66% -
ROE 1.30% 20.12% 15.98% 10.00% 4.46% 24.23% 16.99% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 652.64 2,338.72 1,594.60 1,030.35 504.23 1,903.67 1,365.56 -38.84%
EPS 10.52 160.19 121.00 72.30 31.03 162.29 98.90 -77.51%
DPS 0.00 0.60 20.00 20.00 0.20 15.00 5.00 -
NAPS 8.07 7.96 7.57 7.23 6.96 6.81 5.82 24.32%
Adjusted Per Share Value based on latest NOSH - 296,442
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 652.57 2,338.76 1,594.64 1,030.33 492.87 1,872.57 1,344.13 -38.20%
EPS 10.52 160.20 121.00 72.30 30.33 162.30 97.35 -77.28%
DPS 0.00 0.60 20.00 20.00 0.20 14.75 4.92 -
NAPS 8.0691 7.9601 7.5702 7.2298 6.8032 6.6987 5.7287 25.62%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 9.59 10.04 7.77 10.42 8.05 6.70 3.97 -
P/RPS 1.47 0.43 0.49 1.01 1.60 0.35 0.29 194.79%
P/EPS 91.16 6.27 6.42 14.41 25.94 4.06 4.01 700.96%
EY 1.10 15.96 15.57 6.94 3.85 24.63 24.91 -87.48%
DY 0.00 0.06 2.57 1.92 0.02 2.24 1.26 -
P/NAPS 1.19 1.26 1.03 1.44 1.16 0.98 0.68 45.17%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/05/12 28/02/12 25/11/11 25/08/11 30/05/11 24/02/11 02/12/10 -
Price 8.48 10.10 9.28 9.15 10.20 7.56 4.96 -
P/RPS 1.30 0.43 0.58 0.89 2.02 0.40 0.36 135.19%
P/EPS 80.61 6.30 7.67 12.66 32.87 4.58 5.02 535.41%
EY 1.24 15.86 13.04 7.90 3.04 21.82 19.94 -84.27%
DY 0.00 0.06 2.16 2.19 0.02 1.98 1.01 -
P/NAPS 1.05 1.27 1.23 1.27 1.47 1.11 0.85 15.11%

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