[TWS] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -30.77%
YoY- -55.93%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 455,947 415,252 354,564 380,794 515,800 435,944 435,028 3.17%
PBT 67,733 20,825 8,786 30,262 100,624 86,132 81,790 -11.80%
Tax -18,778 -8,378 -5,047 2,353 -31,249 -23,080 -24,590 -16.43%
NP 48,955 12,447 3,739 32,615 69,375 63,052 57,200 -9.84%
-
NP to SH 36,870 13,211 8,393 32,715 47,258 42,947 37,815 -1.67%
-
Tax Rate 27.72% 40.23% 57.44% -7.78% 31.06% 26.80% 30.06% -
Total Cost 406,992 402,805 350,825 348,179 446,425 372,892 377,828 5.07%
-
Net Worth 1,398,415 1,435,843 1,498,520 1,186,124 1,340,063 1,315,974 1,301,001 4.92%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - 29,639 - -
Div Payout % - - - - - 69.01% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,398,415 1,435,843 1,498,520 1,186,124 1,340,063 1,315,974 1,301,001 4.92%
NOSH 293,784 310,117 321,570 296,531 296,474 296,390 296,355 -0.57%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 10.74% 3.00% 1.05% 8.56% 13.45% 14.46% 13.15% -
ROE 2.64% 0.92% 0.56% 2.76% 3.53% 3.26% 2.91% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 155.20 133.90 110.26 128.42 173.98 147.08 146.79 3.78%
EPS 12.55 4.36 2.61 11.09 15.94 14.49 12.76 -1.09%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 4.76 4.63 4.66 4.00 4.52 4.44 4.39 5.53%
Adjusted Per Share Value based on latest NOSH - 296,531
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 153.80 140.07 119.60 128.45 173.99 147.05 146.74 3.17%
EPS 12.44 4.46 2.83 11.04 15.94 14.49 12.76 -1.67%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 4.7171 4.8433 5.0547 4.001 4.5202 4.439 4.3885 4.92%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.85 2.88 2.60 3.00 3.14 4.78 4.60 -
P/RPS 1.84 2.15 2.36 2.34 1.80 3.25 3.13 -29.80%
P/EPS 22.71 67.61 99.62 27.19 19.70 32.99 36.05 -26.49%
EY 4.40 1.48 1.00 3.68 5.08 3.03 2.77 36.10%
DY 0.00 0.00 0.00 0.00 0.00 2.09 0.00 -
P/NAPS 0.60 0.62 0.56 0.75 0.69 1.08 1.05 -31.11%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 28/08/09 27/05/09 27/02/09 26/11/08 27/08/08 28/05/08 -
Price 2.75 2.94 3.06 2.82 2.80 3.60 5.20 -
P/RPS 1.77 2.20 2.78 2.20 1.61 2.45 3.54 -36.97%
P/EPS 21.91 69.01 117.24 25.56 17.57 24.84 40.75 -33.85%
EY 4.56 1.45 0.85 3.91 5.69 4.03 2.45 51.25%
DY 0.00 0.00 0.00 0.00 0.00 2.78 0.00 -
P/NAPS 0.58 0.63 0.66 0.71 0.62 0.81 1.18 -37.69%

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