[TWS] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -74.35%
YoY- -77.81%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 843,635 455,947 415,252 354,564 380,794 515,800 435,944 55.10%
PBT 251,881 67,733 20,825 8,786 30,262 100,624 86,132 104.09%
Tax -41,928 -18,778 -8,378 -5,047 2,353 -31,249 -23,080 48.72%
NP 209,953 48,955 12,447 3,739 32,615 69,375 63,052 122.50%
-
NP to SH 182,499 36,870 13,211 8,393 32,715 47,258 42,947 161.66%
-
Tax Rate 16.65% 27.72% 40.23% 57.44% -7.78% 31.06% 26.80% -
Total Cost 633,682 406,992 402,805 350,825 348,179 446,425 372,892 42.26%
-
Net Worth 1,548,722 1,398,415 1,435,843 1,498,520 1,186,124 1,340,063 1,315,974 11.43%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - 29,639 -
Div Payout % - - - - - - 69.01% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,548,722 1,398,415 1,435,843 1,498,520 1,186,124 1,340,063 1,315,974 11.43%
NOSH 387,180 293,784 310,117 321,570 296,531 296,474 296,390 19.44%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 24.89% 10.74% 3.00% 1.05% 8.56% 13.45% 14.46% -
ROE 11.78% 2.64% 0.92% 0.56% 2.76% 3.53% 3.26% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 217.89 155.20 133.90 110.26 128.42 173.98 147.08 29.86%
EPS 61.88 12.55 4.36 2.61 11.09 15.94 14.49 162.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 4.00 4.76 4.63 4.66 4.00 4.52 4.44 -6.70%
Adjusted Per Share Value based on latest NOSH - 321,570
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 284.57 153.80 140.07 119.60 128.45 173.99 147.05 55.10%
EPS 61.56 12.44 4.46 2.83 11.04 15.94 14.49 161.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 5.2241 4.7171 4.8433 5.0547 4.001 4.5202 4.439 11.43%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.76 2.85 2.88 2.60 3.00 3.14 4.78 -
P/RPS 1.27 1.84 2.15 2.36 2.34 1.80 3.25 -46.45%
P/EPS 5.86 22.71 67.61 99.62 27.19 19.70 32.99 -68.30%
EY 17.08 4.40 1.48 1.00 3.68 5.08 3.03 215.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.09 -
P/NAPS 0.69 0.60 0.62 0.56 0.75 0.69 1.08 -25.75%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 23/11/09 28/08/09 27/05/09 27/02/09 26/11/08 27/08/08 -
Price 2.78 2.75 2.94 3.06 2.82 2.80 3.60 -
P/RPS 1.28 1.77 2.20 2.78 2.20 1.61 2.45 -35.05%
P/EPS 5.90 21.91 69.01 117.24 25.56 17.57 24.84 -61.54%
EY 16.96 4.56 1.45 0.85 3.91 5.69 4.03 159.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.78 -
P/NAPS 0.70 0.58 0.63 0.66 0.71 0.62 0.81 -9.24%

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