[TWS] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 28.3%
YoY- 123.13%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,777,200 1,760,174 1,690,837 1,586,793 1,437,068 1,298,450 1,151,639 33.57%
PBT 383,161 321,642 253,616 151,785 87,836 74,686 66,571 221.50%
Tax -91,180 -68,134 -48,947 -37,807 -13,118 -18,225 -15,997 219.42%
NP 291,981 253,508 204,669 113,978 74,718 56,461 50,574 222.16%
-
NP to SH 196,313 177,137 147,649 85,149 66,369 50,386 47,415 158.06%
-
Tax Rate 23.80% 21.18% 19.30% 24.91% 14.93% 24.40% 24.03% -
Total Cost 1,485,219 1,506,666 1,486,168 1,472,815 1,362,350 1,241,989 1,101,065 22.10%
-
Net Worth 1,185,562 1,185,423 1,262,724 1,188,559 1,167,802 1,167,558 1,158,781 1.53%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 68,172 68,173 68,173 65,194 65,194 59,244 59,244 9.81%
Div Payout % 34.73% 38.49% 46.17% 76.56% 98.23% 117.58% 124.95% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,185,562 1,185,423 1,262,724 1,188,559 1,167,802 1,167,558 1,158,781 1.53%
NOSH 296,390 296,355 296,414 296,398 296,396 296,334 296,287 0.02%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 16.43% 14.40% 12.10% 7.18% 5.20% 4.35% 4.39% -
ROE 16.56% 14.94% 11.69% 7.16% 5.68% 4.32% 4.09% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 599.61 593.94 570.43 535.36 484.85 438.17 388.69 33.54%
EPS 66.23 59.77 49.81 28.73 22.39 17.00 16.00 158.02%
DPS 23.00 23.00 23.00 22.00 22.00 20.00 20.00 9.77%
NAPS 4.00 4.00 4.26 4.01 3.94 3.94 3.911 1.51%
Adjusted Per Share Value based on latest NOSH - 296,398
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 599.48 593.73 570.35 535.25 484.75 437.99 388.47 33.57%
EPS 66.22 59.75 49.80 28.72 22.39 17.00 15.99 158.10%
DPS 23.00 23.00 23.00 21.99 21.99 19.98 19.98 9.84%
NAPS 3.9991 3.9986 4.2594 4.0092 3.9392 3.9384 3.9087 1.53%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 4.78 4.60 5.45 3.20 3.68 2.90 2.72 -
P/RPS 0.80 0.77 0.96 0.60 0.76 0.66 0.70 9.31%
P/EPS 7.22 7.70 10.94 11.14 16.43 17.06 17.00 -43.52%
EY 13.86 12.99 9.14 8.98 6.08 5.86 5.88 77.20%
DY 4.81 5.00 4.22 6.88 5.98 6.90 7.35 -24.64%
P/NAPS 1.20 1.15 1.28 0.80 0.93 0.74 0.70 43.28%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 28/05/08 27/02/08 27/11/07 27/08/07 28/05/07 27/02/07 -
Price 3.60 5.20 3.96 4.08 2.96 2.87 3.24 -
P/RPS 0.60 0.88 0.69 0.76 0.61 0.65 0.83 -19.46%
P/EPS 5.44 8.70 7.95 14.20 13.22 16.88 20.25 -58.39%
EY 18.40 11.49 12.58 7.04 7.56 5.92 4.94 140.47%
DY 6.39 4.42 5.81 5.39 7.43 6.97 6.17 2.36%
P/NAPS 0.90 1.30 0.93 1.02 0.75 0.73 0.83 5.55%

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