[TWS] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -49.06%
YoY- 354.13%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 380,794 515,800 435,944 435,028 454,712 451,516 418,918 -6.13%
PBT 30,262 100,624 86,132 81,790 115,944 99,295 24,613 14.69%
Tax 2,353 -31,249 -23,080 -24,590 -9,604 -33,906 -34 -
NP 32,615 69,375 63,052 57,200 106,340 65,389 24,579 20.65%
-
NP to SH 32,715 47,258 42,947 37,815 74,233 41,318 23,771 23.60%
-
Tax Rate -7.78% 31.06% 26.80% 30.06% 8.28% 34.15% 0.14% -
Total Cost 348,179 446,425 372,892 377,828 348,372 386,127 394,339 -7.92%
-
Net Worth 1,186,124 1,340,063 1,315,974 1,301,001 1,262,724 1,188,559 1,167,802 1.03%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - 29,639 - 38,533 - 29,639 -
Div Payout % - - 69.01% - 51.91% - 124.69% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 1,186,124 1,340,063 1,315,974 1,301,001 1,262,724 1,188,559 1,167,802 1.03%
NOSH 296,531 296,474 296,390 296,355 296,414 296,398 296,396 0.03%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 8.56% 13.45% 14.46% 13.15% 23.39% 14.48% 5.87% -
ROE 2.76% 3.53% 3.26% 2.91% 5.88% 3.48% 2.04% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 128.42 173.98 147.08 146.79 153.40 152.33 141.34 -6.16%
EPS 11.09 15.94 14.49 12.76 25.04 13.94 8.02 23.99%
DPS 0.00 0.00 10.00 0.00 13.00 0.00 10.00 -
NAPS 4.00 4.52 4.44 4.39 4.26 4.01 3.94 1.00%
Adjusted Per Share Value based on latest NOSH - 296,355
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 128.45 173.99 147.05 146.74 153.38 152.30 141.31 -6.13%
EPS 11.04 15.94 14.49 12.76 25.04 13.94 8.02 23.62%
DPS 0.00 0.00 10.00 0.00 13.00 0.00 10.00 -
NAPS 4.001 4.5202 4.439 4.3885 4.2594 4.0092 3.9392 1.03%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 3.00 3.14 4.78 4.60 5.45 3.20 3.68 -
P/RPS 2.34 1.80 3.25 3.13 3.55 2.10 2.60 -6.75%
P/EPS 27.19 19.70 32.99 36.05 21.76 22.96 45.89 -29.34%
EY 3.68 5.08 3.03 2.77 4.60 4.36 2.18 41.54%
DY 0.00 0.00 2.09 0.00 2.39 0.00 2.72 -
P/NAPS 0.75 0.69 1.08 1.05 1.28 0.80 0.93 -13.30%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 26/11/08 27/08/08 28/05/08 27/02/08 27/11/07 27/08/07 -
Price 2.82 2.80 3.60 5.20 3.96 4.08 2.96 -
P/RPS 2.20 1.61 2.45 3.54 2.58 2.68 2.09 3.46%
P/EPS 25.56 17.57 24.84 40.75 15.81 29.27 36.91 -21.63%
EY 3.91 5.69 4.03 2.45 6.32 3.42 2.71 27.54%
DY 0.00 0.00 2.78 0.00 3.28 0.00 3.38 -
P/NAPS 0.71 0.62 0.81 1.18 0.93 1.02 0.75 -3.57%

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