[TWS] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 185.47%
YoY- 205.23%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 435,028 454,712 451,516 418,918 365,691 350,668 301,791 27.57%
PBT 81,790 115,944 99,295 24,613 13,764 14,113 35,346 74.85%
Tax -24,590 -9,604 -33,906 -34 -5,403 1,536 -9,217 92.24%
NP 57,200 106,340 65,389 24,579 8,361 15,649 26,129 68.51%
-
NP to SH 37,815 74,233 41,318 23,771 8,327 11,733 22,538 41.15%
-
Tax Rate 30.06% 8.28% 34.15% 0.14% 39.25% -10.88% 26.08% -
Total Cost 377,828 348,372 386,127 394,339 357,330 335,019 275,662 23.36%
-
Net Worth 1,301,001 1,262,724 1,188,559 1,167,802 1,167,558 1,158,781 1,193,268 5.92%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 38,533 - 29,639 - 35,554 - -
Div Payout % - 51.91% - 124.69% - 303.03% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 1,301,001 1,262,724 1,188,559 1,167,802 1,167,558 1,158,781 1,193,268 5.92%
NOSH 296,355 296,414 296,398 296,396 296,334 296,287 296,552 -0.04%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 13.15% 23.39% 14.48% 5.87% 2.29% 4.46% 8.66% -
ROE 2.91% 5.88% 3.48% 2.04% 0.71% 1.01% 1.89% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 146.79 153.40 152.33 141.34 123.40 118.35 101.77 27.63%
EPS 12.76 25.04 13.94 8.02 2.81 3.96 7.60 41.21%
DPS 0.00 13.00 0.00 10.00 0.00 12.00 0.00 -
NAPS 4.39 4.26 4.01 3.94 3.94 3.911 4.0238 5.97%
Adjusted Per Share Value based on latest NOSH - 296,396
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 146.74 153.38 152.30 141.31 123.35 118.29 101.80 27.57%
EPS 12.76 25.04 13.94 8.02 2.81 3.96 7.60 41.21%
DPS 0.00 13.00 0.00 10.00 0.00 11.99 0.00 -
NAPS 4.3885 4.2594 4.0092 3.9392 3.9384 3.9087 4.0251 5.92%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 4.60 5.45 3.20 3.68 2.90 2.72 3.00 -
P/RPS 3.13 3.55 2.10 2.60 2.35 2.30 2.95 4.02%
P/EPS 36.05 21.76 22.96 45.89 103.20 68.69 39.47 -5.85%
EY 2.77 4.60 4.36 2.18 0.97 1.46 2.53 6.22%
DY 0.00 2.39 0.00 2.72 0.00 4.41 0.00 -
P/NAPS 1.05 1.28 0.80 0.93 0.74 0.70 0.75 25.12%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 27/02/08 27/11/07 27/08/07 28/05/07 27/02/07 22/11/06 -
Price 5.20 3.96 4.08 2.96 2.87 3.24 2.69 -
P/RPS 3.54 2.58 2.68 2.09 2.33 2.74 2.64 21.57%
P/EPS 40.75 15.81 29.27 36.91 102.14 81.82 35.39 9.84%
EY 2.45 6.32 3.42 2.71 0.98 1.22 2.83 -9.15%
DY 0.00 3.28 0.00 3.38 0.00 3.70 0.00 -
P/NAPS 1.18 0.93 1.02 0.75 0.73 0.83 0.67 45.78%

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