[TWS] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -29.03%
YoY- 55.47%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 454,712 451,516 418,918 365,691 350,668 301,791 280,300 37.94%
PBT 115,944 99,295 24,613 13,764 14,113 35,346 11,463 365.73%
Tax -9,604 -33,906 -34 -5,403 1,536 -9,217 -5,141 51.51%
NP 106,340 65,389 24,579 8,361 15,649 26,129 6,322 553.12%
-
NP to SH 74,233 41,318 23,771 8,327 11,733 22,538 7,788 347.71%
-
Tax Rate 8.28% 34.15% 0.14% 39.25% -10.88% 26.08% 44.85% -
Total Cost 348,372 386,127 394,339 357,330 335,019 275,662 273,978 17.31%
-
Net Worth 1,262,724 1,188,559 1,167,802 1,167,558 1,158,781 1,193,268 1,188,158 4.12%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 38,533 - 29,639 - 35,554 - 23,689 38.18%
Div Payout % 51.91% - 124.69% - 303.03% - 304.18% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 1,262,724 1,188,559 1,167,802 1,167,558 1,158,781 1,193,268 1,188,158 4.12%
NOSH 296,414 296,398 296,396 296,334 296,287 296,552 296,121 0.06%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 23.39% 14.48% 5.87% 2.29% 4.46% 8.66% 2.26% -
ROE 5.88% 3.48% 2.04% 0.71% 1.01% 1.89% 0.66% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 153.40 152.33 141.34 123.40 118.35 101.77 94.66 37.84%
EPS 25.04 13.94 8.02 2.81 3.96 7.60 2.63 347.37%
DPS 13.00 0.00 10.00 0.00 12.00 0.00 8.00 38.09%
NAPS 4.26 4.01 3.94 3.94 3.911 4.0238 4.0124 4.06%
Adjusted Per Share Value based on latest NOSH - 296,334
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 153.38 152.30 141.31 123.35 118.29 101.80 94.55 37.93%
EPS 25.04 13.94 8.02 2.81 3.96 7.60 2.63 347.37%
DPS 13.00 0.00 10.00 0.00 11.99 0.00 7.99 38.21%
NAPS 4.2594 4.0092 3.9392 3.9384 3.9087 4.0251 4.0078 4.13%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 5.45 3.20 3.68 2.90 2.72 3.00 2.39 -
P/RPS 3.55 2.10 2.60 2.35 2.30 2.95 2.52 25.58%
P/EPS 21.76 22.96 45.89 103.20 68.69 39.47 90.87 -61.33%
EY 4.60 4.36 2.18 0.97 1.46 2.53 1.10 158.88%
DY 2.39 0.00 2.72 0.00 4.41 0.00 3.35 -20.10%
P/NAPS 1.28 0.80 0.93 0.74 0.70 0.75 0.60 65.49%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 27/11/07 27/08/07 28/05/07 27/02/07 22/11/06 24/08/06 -
Price 3.96 4.08 2.96 2.87 3.24 2.69 2.61 -
P/RPS 2.58 2.68 2.09 2.33 2.74 2.64 2.76 -4.38%
P/EPS 15.81 29.27 36.91 102.14 81.82 35.39 99.24 -70.51%
EY 6.32 3.42 2.71 0.98 1.22 2.83 1.01 238.43%
DY 3.28 0.00 3.38 0.00 3.70 0.00 3.07 4.49%
P/NAPS 0.93 1.02 0.75 0.73 0.83 0.67 0.65 26.89%

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