[TWS] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 312.1%
YoY- 49.92%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 3,984,780 2,585,246 1,299,538 2,069,398 1,225,763 769,816 354,564 400.99%
PBT 525,906 292,190 136,537 349,225 97,344 29,611 8,786 1426.38%
Tax -141,062 -76,777 -33,543 -74,131 -32,203 -13,425 -5,047 819.11%
NP 384,844 215,413 102,994 275,094 65,141 16,186 3,739 2090.09%
-
NP to SH 288,596 164,754 77,256 240,973 58,474 21,604 8,393 955.14%
-
Tax Rate 26.82% 26.28% 24.57% 21.23% 33.08% 45.34% 57.44% -
Total Cost 3,599,936 2,369,833 1,196,544 1,794,304 1,160,622 753,630 350,825 371.54%
-
Net Worth 1,698,310 1,583,722 1,527,561 1,577,120 1,411,441 1,435,100 1,498,520 8.69%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 14,590 14,636 - - - - - -
Div Payout % 5.06% 8.88% - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,698,310 1,583,722 1,527,561 1,577,120 1,411,441 1,435,100 1,498,520 8.69%
NOSH 291,805 292,739 292,636 296,451 296,521 309,956 321,570 -6.26%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.66% 8.33% 7.93% 13.29% 5.31% 2.10% 1.05% -
ROE 16.99% 10.40% 5.06% 15.28% 4.14% 1.51% 0.56% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1,365.56 883.12 444.08 698.06 413.38 248.36 110.26 434.47%
EPS 98.90 56.28 26.40 81.81 19.72 6.97 2.61 1025.66%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.82 5.41 5.22 5.32 4.76 4.63 4.66 15.95%
Adjusted Per Share Value based on latest NOSH - 387,180
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1,344.13 872.04 438.35 698.04 413.47 259.67 119.60 400.99%
EPS 97.35 55.57 26.06 81.28 19.72 7.29 2.83 955.43%
DPS 4.92 4.94 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.7287 5.3421 5.1527 5.3199 4.761 4.8408 5.0547 8.69%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.97 3.05 3.18 2.76 2.85 2.88 2.60 -
P/RPS 0.29 0.35 0.72 0.40 0.69 1.16 2.36 -75.25%
P/EPS 4.01 5.42 12.05 3.40 14.45 41.32 99.62 -88.23%
EY 24.91 18.45 8.30 29.45 6.92 2.42 1.00 751.26%
DY 1.26 1.64 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.56 0.61 0.52 0.60 0.62 0.56 13.80%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 02/12/10 25/08/10 31/05/10 23/02/10 23/11/09 28/08/09 27/05/09 -
Price 4.96 3.53 2.85 2.78 2.75 2.94 3.06 -
P/RPS 0.36 0.40 0.64 0.40 0.67 1.18 2.78 -74.37%
P/EPS 5.02 6.27 10.80 3.42 13.95 42.18 117.24 -87.73%
EY 19.94 15.94 9.26 29.24 7.17 2.37 0.85 717.90%
DY 1.01 1.42 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.65 0.55 0.52 0.58 0.63 0.66 18.35%

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