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

Stock
[TWSCORP] TRADEWINDS CORPORATION BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 139.61%
YoY- 710.2%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP'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 384,863 255,722 123,109 567,145 433,181 247,081 125,242 111.22%
PBT 37,084 28,312 16,578 155,679 67,362 38,893 21,897 42.03%
Tax -15,191 -9,386 -4,233 -21,320 -9,685 -9,379 -4,622 120.89%
NP 21,893 18,926 12,345 134,359 57,677 29,514 17,275 17.09%
-
NP to SH 21,237 18,864 11,948 131,175 54,745 28,149 16,819 16.80%
-
Tax Rate 40.96% 33.15% 25.53% 13.69% 14.38% 24.11% 21.11% -
Total Cost 362,970 236,796 110,764 432,786 375,504 217,567 107,967 124.25%
-
Net Worth 1,104,508 1,103,421 1,102,941 1,924,054 1,847,173 1,816,990 1,810,144 -28.03%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 5,517 5,514 5,528 - - - -
Div Payout % - 29.25% 46.16% 4.21% - - - -
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 1,104,508 1,103,421 1,102,941 1,924,054 1,847,173 1,816,990 1,810,144 -28.03%
NOSH 1,104,508 1,103,421 1,102,941 1,105,778 1,105,959 1,103,882 1,106,513 -0.12%
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 5.69% 7.40% 10.03% 23.69% 13.31% 11.95% 13.79% -
ROE 1.92% 1.71% 1.08% 6.82% 2.96% 1.55% 0.93% -
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 34.84 23.18 11.16 51.29 39.17 22.38 11.32 111.44%
EPS 1.92 1.71 1.08 11.86 4.95 2.55 1.52 16.83%
DPS 0.00 0.50 0.50 0.50 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.74 1.6702 1.646 1.6359 -27.95%
Adjusted Per Share Value based on latest NOSH - 1,105,647
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 34.79 23.11 11.13 51.26 39.15 22.33 11.32 111.23%
EPS 1.92 1.71 1.08 11.86 4.95 2.54 1.52 16.83%
DPS 0.00 0.50 0.50 0.50 0.00 0.00 0.00 -
NAPS 0.9983 0.9974 0.9969 1.7391 1.6696 1.6423 1.6362 -28.04%
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 0.71 0.91 0.99 0.90 0.87 0.56 0.60 -
P/RPS 2.04 3.93 8.87 1.75 2.22 2.50 5.30 -47.05%
P/EPS 36.93 53.23 91.39 7.59 17.58 21.96 39.47 -4.33%
EY 2.71 1.88 1.09 13.18 5.69 4.55 2.53 4.68%
DY 0.00 0.55 0.51 0.56 0.00 0.00 0.00 -
P/NAPS 0.71 0.91 0.99 0.52 0.52 0.34 0.37 54.35%
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 22/08/11 27/05/11 25/02/11 26/11/10 27/08/10 19/05/10 -
Price 0.76 0.77 0.99 0.85 0.84 0.76 0.64 -
P/RPS 2.18 3.32 8.87 1.66 2.14 3.40 5.65 -46.96%
P/EPS 39.53 45.04 91.39 7.17 16.97 29.80 42.11 -4.12%
EY 2.53 2.22 1.09 13.96 5.89 3.36 2.38 4.15%
DY 0.00 0.65 0.51 0.59 0.00 0.00 0.00 -
P/NAPS 0.76 0.77 0.99 0.49 0.50 0.46 0.39 55.95%

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