[TWS] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -57.67%
YoY- 820.48%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,566,599 1,399,534 1,285,708 1,299,538 843,635 455,947 415,252 141.75%
PBT 280,689 233,716 155,653 136,537 251,881 67,733 20,825 463.68%
Tax -38,719 -64,285 -43,234 -33,543 -41,928 -18,778 -8,378 176.68%
NP 241,970 169,431 112,419 102,994 209,953 48,955 12,447 619.09%
-
NP to SH 192,543 123,842 87,498 77,256 182,499 36,870 13,211 493.75%
-
Tax Rate 13.79% 27.51% 27.78% 24.57% 16.65% 27.72% 40.23% -
Total Cost 1,324,629 1,230,103 1,173,289 1,196,544 633,682 406,992 402,805 120.66%
-
Net Worth 1,986,789 1,703,120 1,584,217 1,527,561 1,548,722 1,398,415 1,435,843 24.10%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 14,641 - - - - -
Div Payout % - - 16.73% - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,986,789 1,703,120 1,584,217 1,527,561 1,548,722 1,398,415 1,435,843 24.10%
NOSH 290,891 292,632 292,831 292,636 387,180 293,784 310,117 -4.16%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 15.45% 12.11% 8.74% 7.93% 24.89% 10.74% 3.00% -
ROE 9.69% 7.27% 5.52% 5.06% 11.78% 2.64% 0.92% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 538.55 478.26 439.06 444.08 217.89 155.20 133.90 152.26%
EPS 64.94 42.32 29.88 26.40 61.88 12.55 4.36 502.39%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 6.83 5.82 5.41 5.22 4.00 4.76 4.63 29.49%
Adjusted Per Share Value based on latest NOSH - 292,636
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 528.44 472.08 433.69 438.35 284.57 153.80 140.07 141.75%
EPS 64.95 41.77 29.51 26.06 61.56 12.44 4.46 493.44%
DPS 0.00 0.00 4.94 0.00 0.00 0.00 0.00 -
NAPS 6.7017 5.7449 5.3438 5.1527 5.2241 4.7171 4.8433 24.10%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 6.70 3.97 3.05 3.18 2.76 2.85 2.88 -
P/RPS 1.24 0.83 0.69 0.72 1.27 1.84 2.15 -30.64%
P/EPS 10.12 9.38 10.21 12.05 5.86 22.71 67.61 -71.71%
EY 9.88 10.66 9.80 8.30 17.08 4.40 1.48 253.31%
DY 0.00 0.00 1.64 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.68 0.56 0.61 0.69 0.60 0.62 35.57%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 02/12/10 25/08/10 31/05/10 23/02/10 23/11/09 28/08/09 -
Price 7.56 4.96 3.53 2.85 2.78 2.75 2.94 -
P/RPS 1.40 1.04 0.80 0.64 1.28 1.77 2.20 -25.95%
P/EPS 11.42 11.72 11.81 10.80 5.90 21.91 69.01 -69.75%
EY 8.76 8.53 8.46 9.26 16.96 4.56 1.45 230.62%
DY 0.00 0.00 1.42 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.85 0.65 0.55 0.70 0.58 0.63 45.72%

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