[TWS] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -74.39%
YoY- 354.13%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,767,566 1,386,772 870,972 435,028 1,690,837 1,236,125 784,609 71.42%
PBT 298,808 268,546 167,922 81,790 253,616 137,672 38,377 290.40%
Tax -76,566 -78,919 -47,670 -24,590 -48,947 -39,343 -5,437 478.50%
NP 222,242 189,627 120,252 57,200 204,669 98,329 32,940 254.99%
-
NP to SH 160,735 128,020 80,762 37,815 147,649 73,416 32,098 191.27%
-
Tax Rate 25.62% 29.39% 28.39% 30.06% 19.30% 28.58% 14.17% -
Total Cost 1,545,324 1,197,145 750,720 377,828 1,486,168 1,137,796 751,669 61.32%
-
Net Worth 1,372,745 1,340,088 1,316,385 1,301,001 1,262,928 1,189,007 1,167,738 11.33%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 29,648 29,647 29,648 - 68,186 29,651 29,638 0.02%
Div Payout % 18.45% 23.16% 36.71% - 46.18% 40.39% 92.34% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 1,372,745 1,340,088 1,316,385 1,301,001 1,262,928 1,189,007 1,167,738 11.33%
NOSH 296,489 296,479 296,483 296,355 296,462 296,510 296,380 0.02%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 12.57% 13.67% 13.81% 13.15% 12.10% 7.95% 4.20% -
ROE 11.71% 9.55% 6.14% 2.91% 11.69% 6.17% 2.75% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 596.17 467.75 293.77 146.79 570.34 416.89 264.73 71.38%
EPS 56.09 43.18 27.24 12.76 49.80 24.76 10.83 197.85%
DPS 10.00 10.00 10.00 0.00 23.00 10.00 10.00 0.00%
NAPS 4.63 4.52 4.44 4.39 4.26 4.01 3.94 11.30%
Adjusted Per Share Value based on latest NOSH - 296,355
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 596.23 467.78 293.79 146.74 570.35 416.96 264.66 71.42%
EPS 54.22 43.18 27.24 12.76 49.80 24.76 10.83 191.22%
DPS 10.00 10.00 10.00 0.00 23.00 10.00 10.00 0.00%
NAPS 4.6305 4.5203 4.4404 4.3885 4.2601 4.0107 3.939 11.33%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 3.00 3.14 4.78 4.60 5.45 3.20 3.68 -
P/RPS 0.50 0.67 1.63 3.13 0.96 0.77 1.39 -49.26%
P/EPS 5.53 7.27 17.55 36.05 10.94 12.92 33.98 -70.02%
EY 18.07 13.75 5.70 2.77 9.14 7.74 2.94 233.69%
DY 3.33 3.18 2.09 0.00 4.22 3.13 2.72 14.37%
P/NAPS 0.65 0.69 1.08 1.05 1.28 0.80 0.93 -21.15%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 26/11/08 27/08/08 28/05/08 27/02/08 27/11/07 27/08/07 -
Price 2.82 2.80 3.60 5.20 3.96 4.08 2.96 -
P/RPS 0.47 0.60 1.23 3.54 0.69 0.98 1.12 -43.80%
P/EPS 5.20 6.48 13.22 40.75 7.95 16.48 27.33 -66.75%
EY 19.22 15.42 7.57 2.45 12.58 6.07 3.66 200.60%
DY 3.55 3.57 2.78 0.00 5.81 2.45 3.38 3.31%
P/NAPS 0.61 0.62 0.81 1.18 0.93 1.02 0.75 -12.81%

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