[TWSCORP] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[TWSCORP] TRADEWINDS CORPORATION BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 134.74%
YoY- 99.27%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 132,613 123,109 133,964 186,100 122,813 125,242 125,968 3.49%
PBT 11,734 16,578 88,317 28,469 16,946 21,897 -46,499 -
Tax -5,153 -4,233 -11,515 -306 -4,707 -4,622 -1,719 108.31%
NP 6,581 12,345 76,802 28,163 12,239 17,275 -48,218 -
-
NP to SH 6,916 11,948 76,550 26,596 11,330 16,819 -47,960 -
-
Tax Rate 43.92% 25.53% 13.04% 1.07% 27.78% 21.11% - -
Total Cost 126,032 110,764 57,162 157,937 110,574 107,967 174,186 -19.45%
-
Net Worth 1,104,225 1,102,941 1,923,384 1,850,859 1,810,600 1,810,144 1,775,338 -27.19%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 5,521 5,514 5,528 - - - - -
Div Payout % 79.83% 46.16% 7.22% - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,104,225 1,102,941 1,923,384 1,850,859 1,810,600 1,810,144 1,775,338 -27.19%
NOSH 1,104,225 1,102,941 1,105,647 1,108,166 1,100,000 1,106,513 1,105,510 -0.07%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.96% 10.03% 57.33% 15.13% 9.97% 13.79% -38.28% -
ROE 0.63% 1.08% 3.98% 1.44% 0.63% 0.93% -2.70% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 12.01 11.16 12.12 16.79 11.16 11.32 11.39 3.60%
EPS 0.63 1.08 6.91 2.40 1.03 1.52 -4.34 -
DPS 0.50 0.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.7396 1.6702 1.646 1.6359 1.6059 -27.14%
Adjusted Per Share Value based on latest NOSH - 1,108,166
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 11.99 11.13 12.11 16.82 11.10 11.32 11.39 3.49%
EPS 0.63 1.08 6.92 2.40 1.02 1.52 -4.34 -
DPS 0.50 0.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.9981 0.9969 1.7385 1.673 1.6366 1.6362 1.6047 -27.19%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.91 0.99 0.90 0.87 0.56 0.60 0.60 -
P/RPS 7.58 8.87 7.43 5.18 5.02 5.30 5.27 27.50%
P/EPS 145.29 91.39 13.00 36.25 54.37 39.47 -13.83 -
EY 0.69 1.09 7.69 2.76 1.84 2.53 -7.23 -
DY 0.55 0.51 0.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.99 0.52 0.52 0.34 0.37 0.37 82.50%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 27/05/11 25/02/11 26/11/10 27/08/10 19/05/10 23/02/10 -
Price 0.77 0.99 0.85 0.84 0.76 0.64 0.61 -
P/RPS 6.41 8.87 7.02 5.00 6.81 5.65 5.35 12.84%
P/EPS 122.94 91.39 12.28 35.00 73.79 42.11 -14.06 -
EY 0.81 1.09 8.15 2.86 1.36 2.38 -7.11 -
DY 0.65 0.51 0.59 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.99 0.49 0.50 0.46 0.39 0.38 60.33%

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