[TWS] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 66.72%
YoY- 99.67%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 4,727,436 3,054,489 1,461,155 5,551,379 3,984,780 2,585,246 1,299,538 136.34%
PBT 673,245 438,323 183,949 806,595 525,906 292,190 136,537 189.41%
Tax -164,591 -129,373 -55,525 -179,781 -141,062 -76,777 -33,543 188.48%
NP 508,654 308,950 128,424 626,814 384,844 215,413 102,994 189.72%
-
NP to SH 358,722 214,335 89,918 481,139 288,596 164,754 77,256 178.06%
-
Tax Rate 24.45% 29.52% 30.18% 22.29% 26.82% 26.28% 24.57% -
Total Cost 4,218,782 2,745,539 1,332,731 4,924,565 3,599,936 2,369,833 1,196,544 131.47%
-
Net Worth 2,244,236 2,143,349 2,016,852 1,985,895 1,698,310 1,583,722 1,527,561 29.20%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 59,292 59,290 579 43,742 14,590 14,636 - -
Div Payout % 16.53% 27.66% 0.64% 9.09% 5.06% 8.88% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 2,244,236 2,143,349 2,016,852 1,985,895 1,698,310 1,583,722 1,527,561 29.20%
NOSH 296,464 296,452 289,777 291,614 291,805 292,739 292,636 0.86%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 10.76% 10.11% 8.79% 11.29% 9.66% 8.33% 7.93% -
ROE 15.98% 10.00% 4.46% 24.23% 16.99% 10.40% 5.06% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1,594.60 1,030.35 504.23 1,903.67 1,365.56 883.12 444.08 134.30%
EPS 121.00 72.30 31.03 162.29 98.90 56.28 26.40 175.66%
DPS 20.00 20.00 0.20 15.00 5.00 5.00 0.00 -
NAPS 7.57 7.23 6.96 6.81 5.82 5.41 5.22 28.09%
Adjusted Per Share Value based on latest NOSH - 290,891
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1,594.64 1,030.33 492.87 1,872.57 1,344.13 872.04 438.35 136.34%
EPS 121.00 72.30 30.33 162.30 97.35 55.57 26.06 178.05%
DPS 20.00 20.00 0.20 14.75 4.92 4.94 0.00 -
NAPS 7.5702 7.2298 6.8032 6.6987 5.7287 5.3421 5.1527 29.20%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 7.77 10.42 8.05 6.70 3.97 3.05 3.18 -
P/RPS 0.49 1.01 1.60 0.35 0.29 0.35 0.72 -22.61%
P/EPS 6.42 14.41 25.94 4.06 4.01 5.42 12.05 -34.25%
EY 15.57 6.94 3.85 24.63 24.91 18.45 8.30 52.04%
DY 2.57 1.92 0.02 2.24 1.26 1.64 0.00 -
P/NAPS 1.03 1.44 1.16 0.98 0.68 0.56 0.61 41.75%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 25/08/11 30/05/11 24/02/11 02/12/10 25/08/10 31/05/10 -
Price 9.28 9.15 10.20 7.56 4.96 3.53 2.85 -
P/RPS 0.58 0.89 2.02 0.40 0.36 0.40 0.64 -6.34%
P/EPS 7.67 12.66 32.87 4.58 5.02 6.27 10.80 -20.38%
EY 13.04 7.90 3.04 21.82 19.94 15.94 9.26 25.60%
DY 2.16 2.19 0.02 1.98 1.01 1.42 0.00 -
P/NAPS 1.23 1.27 1.47 1.11 0.85 0.65 0.55 70.92%

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