[TWS] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 394.98%
YoY- 457.85%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,399,534 1,285,708 1,299,538 843,635 455,947 415,252 354,564 149.55%
PBT 233,716 155,653 136,537 251,881 67,733 20,825 8,786 789.33%
Tax -64,285 -43,234 -33,543 -41,928 -18,778 -8,378 -5,047 444.55%
NP 169,431 112,419 102,994 209,953 48,955 12,447 3,739 1168.09%
-
NP to SH 123,842 87,498 77,256 182,499 36,870 13,211 8,393 500.60%
-
Tax Rate 27.51% 27.78% 24.57% 16.65% 27.72% 40.23% 57.44% -
Total Cost 1,230,103 1,173,289 1,196,544 633,682 406,992 402,805 350,825 130.62%
-
Net Worth 1,703,120 1,584,217 1,527,561 1,548,722 1,398,415 1,435,843 1,498,520 8.89%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 14,641 - - - - - -
Div Payout % - 16.73% - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,703,120 1,584,217 1,527,561 1,548,722 1,398,415 1,435,843 1,498,520 8.89%
NOSH 292,632 292,831 292,636 387,180 293,784 310,117 321,570 -6.08%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 12.11% 8.74% 7.93% 24.89% 10.74% 3.00% 1.05% -
ROE 7.27% 5.52% 5.06% 11.78% 2.64% 0.92% 0.56% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 478.26 439.06 444.08 217.89 155.20 133.90 110.26 165.73%
EPS 42.32 29.88 26.40 61.88 12.55 4.36 2.61 539.53%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.82 5.41 5.22 4.00 4.76 4.63 4.66 15.95%
Adjusted Per Share Value based on latest NOSH - 387,180
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 472.08 433.69 438.35 284.57 153.80 140.07 119.60 149.55%
EPS 41.77 29.51 26.06 61.56 12.44 4.46 2.83 500.72%
DPS 0.00 4.94 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.7449 5.3438 5.1527 5.2241 4.7171 4.8433 5.0547 8.89%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.97 3.05 3.18 2.76 2.85 2.88 2.60 -
P/RPS 0.83 0.69 0.72 1.27 1.84 2.15 2.36 -50.14%
P/EPS 9.38 10.21 12.05 5.86 22.71 67.61 99.62 -79.27%
EY 10.66 9.80 8.30 17.08 4.40 1.48 1.00 383.66%
DY 0.00 1.64 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.56 0.61 0.69 0.60 0.62 0.56 13.80%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 02/12/10 25/08/10 31/05/10 23/02/10 23/11/09 28/08/09 27/05/09 -
Price 4.96 3.53 2.85 2.78 2.75 2.94 3.06 -
P/RPS 1.04 0.80 0.64 1.28 1.77 2.20 2.78 -48.05%
P/EPS 11.72 11.81 10.80 5.90 21.91 69.01 117.24 -78.43%
EY 8.53 8.46 9.26 16.96 4.56 1.45 0.85 364.59%
DY 0.00 1.42 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.65 0.55 0.70 0.58 0.63 0.66 18.35%

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