[TWS] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 32.39%
YoY- -1.29%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 6,229,444 4,097,246 1,934,594 6,933,456 4,727,436 3,054,489 1,461,155 162.23%
PBT 384,785 224,283 74,658 897,033 673,245 438,323 183,949 63.34%
Tax -125,913 -81,469 -33,106 -229,226 -164,591 -129,373 -55,525 72.34%
NP 258,872 142,814 41,552 667,807 508,654 308,950 128,424 59.36%
-
NP to SH 167,851 99,049 31,184 474,917 358,722 214,335 89,918 51.43%
-
Tax Rate 32.72% 36.32% 44.34% 25.55% 24.45% 29.52% 30.18% -
Total Cost 5,970,572 3,954,432 1,893,042 6,265,649 4,218,782 2,745,539 1,332,731 171.01%
-
Net Worth 2,442,762 2,395,438 2,392,156 2,359,850 2,244,236 2,143,349 2,016,852 13.58%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 74,116 - 1,778 59,292 59,290 579 -
Div Payout % - 74.83% - 0.37% 16.53% 27.66% 0.64% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 2,442,762 2,395,438 2,392,156 2,359,850 2,244,236 2,143,349 2,016,852 13.58%
NOSH 296,451 296,465 296,425 296,463 296,464 296,452 289,777 1.52%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.16% 3.49% 2.15% 9.63% 10.76% 10.11% 8.79% -
ROE 6.87% 4.13% 1.30% 20.12% 15.98% 10.00% 4.46% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2,101.33 1,382.03 652.64 2,338.72 1,594.60 1,030.35 504.23 158.29%
EPS 56.62 33.41 10.52 160.19 121.00 72.30 31.03 49.15%
DPS 0.00 25.00 0.00 0.60 20.00 20.00 0.20 -
NAPS 8.24 8.08 8.07 7.96 7.57 7.23 6.96 11.87%
Adjusted Per Share Value based on latest NOSH - 296,460
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2,101.29 1,382.06 652.57 2,338.76 1,594.64 1,030.33 492.87 162.23%
EPS 56.62 33.41 10.52 160.20 121.00 72.30 30.33 51.43%
DPS 0.00 25.00 0.00 0.60 20.00 20.00 0.20 -
NAPS 8.2398 8.0802 8.0691 7.9601 7.5702 7.2298 6.8032 13.58%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 7.21 8.95 9.59 10.04 7.77 10.42 8.05 -
P/RPS 0.34 0.65 1.47 0.43 0.49 1.01 1.60 -64.28%
P/EPS 12.73 26.79 91.16 6.27 6.42 14.41 25.94 -37.70%
EY 7.85 3.73 1.10 15.96 15.57 6.94 3.85 60.58%
DY 0.00 2.79 0.00 0.06 2.57 1.92 0.02 -
P/NAPS 0.88 1.11 1.19 1.26 1.03 1.44 1.16 -16.77%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 29/08/12 25/05/12 28/02/12 25/11/11 25/08/11 30/05/11 -
Price 6.78 7.53 8.48 10.10 9.28 9.15 10.20 -
P/RPS 0.32 0.54 1.30 0.43 0.58 0.89 2.02 -70.62%
P/EPS 11.97 22.54 80.61 6.30 7.67 12.66 32.87 -48.91%
EY 8.35 4.44 1.24 15.86 13.04 7.90 3.04 95.76%
DY 0.00 3.32 0.00 0.06 2.16 2.19 0.02 -
P/NAPS 0.82 0.93 1.05 1.27 1.23 1.27 1.47 -32.16%

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