[TWSCORP] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[TWSCORP] TRADEWINDS CORPORATION BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 94.48%
YoY- 106.87%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 255,722 123,109 567,145 433,181 247,081 125,242 474,180 -33.82%
PBT 28,312 16,578 155,679 67,362 38,893 21,897 -6,586 -
Tax -9,386 -4,233 -21,320 -9,685 -9,379 -4,622 -14,594 -25.55%
NP 18,926 12,345 134,359 57,677 29,514 17,275 -21,180 -
-
NP to SH 18,864 11,948 131,175 54,745 28,149 16,819 -21,497 -
-
Tax Rate 33.15% 25.53% 13.69% 14.38% 24.11% 21.11% - -
Total Cost 236,796 110,764 432,786 375,504 217,567 107,967 495,360 -38.94%
-
Net Worth 1,103,421 1,102,941 1,924,054 1,847,173 1,816,990 1,810,144 1,772,827 -27.16%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 5,517 5,514 5,528 - - - - -
Div Payout % 29.25% 46.16% 4.21% - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,103,421 1,102,941 1,924,054 1,847,173 1,816,990 1,810,144 1,772,827 -27.16%
NOSH 1,103,421 1,102,941 1,105,778 1,105,959 1,103,882 1,106,513 1,103,465 -0.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 7.40% 10.03% 23.69% 13.31% 11.95% 13.79% -4.47% -
ROE 1.71% 1.08% 6.82% 2.96% 1.55% 0.93% -1.21% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 23.18 11.16 51.29 39.17 22.38 11.32 42.97 -33.80%
EPS 1.71 1.08 11.86 4.95 2.55 1.52 -1.95 -
DPS 0.50 0.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.74 1.6702 1.646 1.6359 1.6066 -27.16%
Adjusted Per Share Value based on latest NOSH - 1,108,166
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 23.11 11.13 51.26 39.15 22.33 11.32 42.86 -33.82%
EPS 1.71 1.08 11.86 4.95 2.54 1.52 -1.94 -
DPS 0.50 0.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.9974 0.9969 1.7391 1.6696 1.6423 1.6362 1.6024 -27.16%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.91 0.99 0.90 0.87 0.56 0.60 0.60 -
P/RPS 3.93 8.87 1.75 2.22 2.50 5.30 1.40 99.37%
P/EPS 53.23 91.39 7.59 17.58 21.96 39.47 -30.80 -
EY 1.88 1.09 13.18 5.69 4.55 2.53 -3.25 -
DY 0.55 0.51 0.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.99 0.52 0.52 0.34 0.37 0.37 82.50%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 27/05/11 25/02/11 26/11/10 27/08/10 19/05/10 23/02/10 -
Price 0.77 0.99 0.85 0.84 0.76 0.64 0.61 -
P/RPS 3.32 8.87 1.66 2.14 3.40 5.65 1.42 76.43%
P/EPS 45.04 91.39 7.17 16.97 29.80 42.11 -31.31 -
EY 2.22 1.09 13.96 5.89 3.36 2.38 -3.19 -
DY 0.65 0.51 0.59 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.99 0.49 0.50 0.46 0.39 0.38 60.33%

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