[TWS] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 170.66%
YoY- -54.32%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 2,585,246 1,299,538 2,069,398 1,225,763 769,816 354,564 1,767,566 28.93%
PBT 292,190 136,537 349,225 97,344 29,611 8,786 298,808 -1.48%
Tax -76,777 -33,543 -74,131 -32,203 -13,425 -5,047 -76,566 0.18%
NP 215,413 102,994 275,094 65,141 16,186 3,739 222,242 -2.06%
-
NP to SH 164,754 77,256 240,973 58,474 21,604 8,393 160,735 1.66%
-
Tax Rate 26.28% 24.57% 21.23% 33.08% 45.34% 57.44% 25.62% -
Total Cost 2,369,833 1,196,544 1,794,304 1,160,622 753,630 350,825 1,545,324 33.08%
-
Net Worth 1,583,722 1,527,561 1,577,120 1,411,441 1,435,100 1,498,520 1,372,745 10.02%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 14,636 - - - - - 29,648 -37.61%
Div Payout % 8.88% - - - - - 18.45% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,583,722 1,527,561 1,577,120 1,411,441 1,435,100 1,498,520 1,372,745 10.02%
NOSH 292,739 292,636 296,451 296,521 309,956 321,570 296,489 -0.84%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 8.33% 7.93% 13.29% 5.31% 2.10% 1.05% 12.57% -
ROE 10.40% 5.06% 15.28% 4.14% 1.51% 0.56% 11.71% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 883.12 444.08 698.06 413.38 248.36 110.26 596.17 30.04%
EPS 56.28 26.40 81.81 19.72 6.97 2.61 56.09 0.22%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 10.00 -37.08%
NAPS 5.41 5.22 5.32 4.76 4.63 4.66 4.63 10.96%
Adjusted Per Share Value based on latest NOSH - 293,784
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 872.04 438.35 698.04 413.47 259.67 119.60 596.23 28.93%
EPS 55.57 26.06 81.28 19.72 7.29 2.83 54.22 1.65%
DPS 4.94 0.00 0.00 0.00 0.00 0.00 10.00 -37.58%
NAPS 5.3421 5.1527 5.3199 4.761 4.8408 5.0547 4.6305 10.02%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 3.05 3.18 2.76 2.85 2.88 2.60 3.00 -
P/RPS 0.35 0.72 0.40 0.69 1.16 2.36 0.50 -21.21%
P/EPS 5.42 12.05 3.40 14.45 41.32 99.62 5.53 -1.33%
EY 18.45 8.30 29.45 6.92 2.42 1.00 18.07 1.40%
DY 1.64 0.00 0.00 0.00 0.00 0.00 3.33 -37.71%
P/NAPS 0.56 0.61 0.52 0.60 0.62 0.56 0.65 -9.48%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 31/05/10 23/02/10 23/11/09 28/08/09 27/05/09 27/02/09 -
Price 3.53 2.85 2.78 2.75 2.94 3.06 2.82 -
P/RPS 0.40 0.64 0.40 0.67 1.18 2.78 0.47 -10.21%
P/EPS 6.27 10.80 3.42 13.95 42.18 117.24 5.20 13.32%
EY 15.94 9.26 29.24 7.17 2.37 0.85 19.22 -11.75%
DY 1.42 0.00 0.00 0.00 0.00 0.00 3.55 -45.80%
P/NAPS 0.65 0.55 0.52 0.58 0.63 0.66 0.61 4.33%

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