[TWS] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 10.83%
YoY- 195.79%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 1,687,102 1,767,566 1,841,484 1,777,200 1,760,174 1,690,837 1,586,793 4.16%
PBT 225,804 298,808 384,490 383,161 321,642 253,616 151,785 30.28%
Tax -57,023 -76,566 -88,523 -91,180 -68,134 -48,947 -37,807 31.48%
NP 168,781 222,242 295,967 291,981 253,508 204,669 113,978 29.88%
-
NP to SH 131,313 160,735 202,253 196,313 177,137 147,649 85,149 33.44%
-
Tax Rate 25.25% 25.62% 23.02% 23.80% 21.18% 19.30% 24.91% -
Total Cost 1,518,321 1,545,324 1,545,517 1,485,219 1,506,666 1,486,168 1,472,815 2.04%
-
Net Worth 1,498,520 1,186,124 1,340,063 1,185,562 1,185,423 1,262,724 1,188,559 16.68%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 29,639 29,639 68,172 68,172 68,173 68,173 65,194 -40.84%
Div Payout % 22.57% 18.44% 33.71% 34.73% 38.49% 46.17% 76.56% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 1,498,520 1,186,124 1,340,063 1,185,562 1,185,423 1,262,724 1,188,559 16.68%
NOSH 321,570 296,531 296,474 296,390 296,355 296,414 296,398 5.57%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 10.00% 12.57% 16.07% 16.43% 14.40% 12.10% 7.18% -
ROE 8.76% 13.55% 15.09% 16.56% 14.94% 11.69% 7.16% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 524.64 596.08 621.13 599.61 593.94 570.43 535.36 -1.33%
EPS 40.83 54.21 68.22 66.23 59.77 49.81 28.73 26.37%
DPS 9.22 10.00 23.00 23.00 23.00 23.00 22.00 -43.96%
NAPS 4.66 4.00 4.52 4.00 4.00 4.26 4.01 10.52%
Adjusted Per Share Value based on latest NOSH - 296,390
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 569.09 596.23 621.16 599.48 593.73 570.35 535.25 4.16%
EPS 44.29 54.22 68.22 66.22 59.75 49.80 28.72 33.44%
DPS 10.00 10.00 23.00 23.00 23.00 23.00 21.99 -40.83%
NAPS 5.0547 4.001 4.5202 3.9991 3.9986 4.2594 4.0092 16.68%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 2.60 3.00 3.14 4.78 4.60 5.45 3.20 -
P/RPS 0.50 0.50 0.51 0.80 0.77 0.96 0.60 -11.43%
P/EPS 6.37 5.53 4.60 7.22 7.70 10.94 11.14 -31.08%
EY 15.71 18.07 21.73 13.86 12.99 9.14 8.98 45.13%
DY 3.54 3.33 7.32 4.81 5.00 4.22 6.88 -35.76%
P/NAPS 0.56 0.75 0.69 1.20 1.15 1.28 0.80 -21.14%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 27/02/09 26/11/08 27/08/08 28/05/08 27/02/08 27/11/07 -
Price 3.06 2.82 2.80 3.60 5.20 3.96 4.08 -
P/RPS 0.58 0.47 0.45 0.60 0.88 0.69 0.76 -16.47%
P/EPS 7.49 5.20 4.10 5.44 8.70 7.95 14.20 -34.69%
EY 13.34 19.22 24.36 18.40 11.49 12.58 7.04 53.06%
DY 3.01 3.55 8.21 6.39 4.42 5.81 5.39 -32.16%
P/NAPS 0.66 0.71 0.62 0.90 1.30 0.93 1.02 -25.16%

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