[TWS] QoQ Quarter Result on 30-Jun-2008 [#2]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 13.57%
YoY- 80.67%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 354,564 380,794 515,800 435,944 435,028 454,712 451,516 -14.87%
PBT 8,786 30,262 100,624 86,132 81,790 115,944 99,295 -80.11%
Tax -5,047 2,353 -31,249 -23,080 -24,590 -9,604 -33,906 -71.88%
NP 3,739 32,615 69,375 63,052 57,200 106,340 65,389 -85.13%
-
NP to SH 8,393 32,715 47,258 42,947 37,815 74,233 41,318 -65.41%
-
Tax Rate 57.44% -7.78% 31.06% 26.80% 30.06% 8.28% 34.15% -
Total Cost 350,825 348,179 446,425 372,892 377,828 348,372 386,127 -6.18%
-
Net Worth 1,498,520 1,186,124 1,340,063 1,315,974 1,301,001 1,262,724 1,188,559 16.68%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - 29,639 - 38,533 - -
Div Payout % - - - 69.01% - 51.91% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 1,498,520 1,186,124 1,340,063 1,315,974 1,301,001 1,262,724 1,188,559 16.68%
NOSH 321,570 296,531 296,474 296,390 296,355 296,414 296,398 5.57%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 1.05% 8.56% 13.45% 14.46% 13.15% 23.39% 14.48% -
ROE 0.56% 2.76% 3.53% 3.26% 2.91% 5.88% 3.48% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 110.26 128.42 173.98 147.08 146.79 153.40 152.33 -19.36%
EPS 2.61 11.09 15.94 14.49 12.76 25.04 13.94 -67.23%
DPS 0.00 0.00 0.00 10.00 0.00 13.00 0.00 -
NAPS 4.66 4.00 4.52 4.44 4.39 4.26 4.01 10.52%
Adjusted Per Share Value based on latest NOSH - 296,390
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 119.60 128.45 173.99 147.05 146.74 153.38 152.30 -14.86%
EPS 2.83 11.04 15.94 14.49 12.76 25.04 13.94 -65.42%
DPS 0.00 0.00 0.00 10.00 0.00 13.00 0.00 -
NAPS 5.0547 4.001 4.5202 4.439 4.3885 4.2594 4.0092 16.68%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 2.60 3.00 3.14 4.78 4.60 5.45 3.20 -
P/RPS 2.36 2.34 1.80 3.25 3.13 3.55 2.10 8.08%
P/EPS 99.62 27.19 19.70 32.99 36.05 21.76 22.96 165.78%
EY 1.00 3.68 5.08 3.03 2.77 4.60 4.36 -62.49%
DY 0.00 0.00 0.00 2.09 0.00 2.39 0.00 -
P/NAPS 0.56 0.75 0.69 1.08 1.05 1.28 0.80 -21.14%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 27/02/09 26/11/08 27/08/08 28/05/08 27/02/08 27/11/07 -
Price 3.06 2.82 2.80 3.60 5.20 3.96 4.08 -
P/RPS 2.78 2.20 1.61 2.45 3.54 2.58 2.68 2.47%
P/EPS 117.24 25.56 17.57 24.84 40.75 15.81 29.27 152.00%
EY 0.85 3.91 5.69 4.03 2.45 6.32 3.42 -60.43%
DY 0.00 0.00 0.00 2.78 0.00 3.28 0.00 -
P/NAPS 0.66 0.71 0.62 0.81 1.18 0.93 1.02 -25.16%

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