[TWS] QoQ Quarter Result on 30-Jun-2011 [#2]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 38.37%
YoY- 42.19%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 1,934,594 2,206,020 1,672,947 1,593,334 1,461,155 1,566,599 1,399,534 24.06%
PBT 74,658 223,788 234,922 254,374 183,949 280,689 233,716 -53.23%
Tax -33,106 -64,635 -35,218 -73,848 -55,525 -38,719 -64,285 -35.72%
NP 41,552 159,153 199,704 180,526 128,424 241,970 169,431 -60.78%
-
NP to SH 31,184 116,195 144,387 124,417 89,918 192,543 123,842 -60.09%
-
Tax Rate 44.34% 28.88% 14.99% 29.03% 30.18% 13.79% 27.51% -
Total Cost 1,893,042 2,046,867 1,473,243 1,412,808 1,332,731 1,324,629 1,230,103 33.25%
-
Net Worth 2,392,156 2,359,829 2,244,372 2,143,280 2,016,852 1,986,789 1,703,120 25.39%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - 59,296 59,288 579 - - -
Div Payout % - - 41.07% 47.65% 0.64% - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 2,392,156 2,359,829 2,244,372 2,143,280 2,016,852 1,986,789 1,703,120 25.39%
NOSH 296,425 296,460 296,482 296,442 289,777 290,891 292,632 0.86%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 2.15% 7.21% 11.94% 11.33% 8.79% 15.45% 12.11% -
ROE 1.30% 4.92% 6.43% 5.80% 4.46% 9.69% 7.27% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 652.64 744.12 564.26 537.48 504.23 538.55 478.26 23.00%
EPS 10.52 39.19 48.70 41.97 31.03 64.94 42.32 -60.43%
DPS 0.00 0.00 20.00 20.00 0.20 0.00 0.00 -
NAPS 8.07 7.96 7.57 7.23 6.96 6.83 5.82 24.32%
Adjusted Per Share Value based on latest NOSH - 296,442
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 652.57 744.12 564.31 537.46 492.87 528.44 472.08 24.06%
EPS 10.52 39.19 48.70 41.97 30.33 64.95 41.77 -60.08%
DPS 0.00 0.00 20.00 20.00 0.20 0.00 0.00 -
NAPS 8.0691 7.9601 7.5706 7.2296 6.8032 6.7017 5.7449 25.39%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 9.59 10.04 7.77 10.42 8.05 6.70 3.97 -
P/RPS 1.47 1.35 1.38 1.94 1.60 1.24 0.83 46.33%
P/EPS 91.16 25.62 15.95 24.83 25.94 10.12 9.38 354.77%
EY 1.10 3.90 6.27 4.03 3.85 9.88 10.66 -77.96%
DY 0.00 0.00 2.57 1.92 0.02 0.00 0.00 -
P/NAPS 1.19 1.26 1.03 1.44 1.16 0.98 0.68 45.17%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/05/12 28/02/12 25/11/11 25/08/11 30/05/11 24/02/11 02/12/10 -
Price 8.48 10.10 9.28 9.15 10.20 7.56 4.96 -
P/RPS 1.30 1.36 1.64 1.70 2.02 1.40 1.04 16.02%
P/EPS 80.61 25.77 19.06 21.80 32.87 11.42 11.72 261.24%
EY 1.24 3.88 5.25 4.59 3.04 8.76 8.53 -72.32%
DY 0.00 0.00 2.16 2.19 0.02 0.00 0.00 -
P/NAPS 1.05 1.27 1.23 1.27 1.47 1.11 0.85 15.11%

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