[TWS] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 3.03%
YoY- 137.53%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,666,410 1,687,102 1,767,566 1,841,484 1,777,200 1,760,174 1,690,837 -0.96%
PBT 160,497 225,804 298,808 384,490 383,161 321,642 253,616 -26.31%
Tax -42,321 -57,023 -76,566 -88,523 -91,180 -68,134 -48,947 -9.24%
NP 118,176 168,781 222,242 295,967 291,981 253,508 204,669 -30.68%
-
NP to SH 101,577 131,313 160,735 202,253 196,313 177,137 147,649 -22.08%
-
Tax Rate 26.37% 25.25% 25.62% 23.02% 23.80% 21.18% 19.30% -
Total Cost 1,548,234 1,518,321 1,545,324 1,545,517 1,485,219 1,506,666 1,486,168 2.76%
-
Net Worth 1,435,843 1,498,520 1,186,124 1,340,063 1,185,562 1,185,423 1,262,724 8.95%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 29,639 29,639 68,172 68,172 68,173 68,173 -
Div Payout % - 22.57% 18.44% 33.71% 34.73% 38.49% 46.17% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 1,435,843 1,498,520 1,186,124 1,340,063 1,185,562 1,185,423 1,262,724 8.95%
NOSH 310,117 321,570 296,531 296,474 296,390 296,355 296,414 3.06%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 7.09% 10.00% 12.57% 16.07% 16.43% 14.40% 12.10% -
ROE 7.07% 8.76% 13.55% 15.09% 16.56% 14.94% 11.69% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 537.35 524.64 596.08 621.13 599.61 593.94 570.43 -3.90%
EPS 32.75 40.83 54.21 68.22 66.23 59.77 49.81 -24.40%
DPS 0.00 9.22 10.00 23.00 23.00 23.00 23.00 -
NAPS 4.63 4.66 4.00 4.52 4.00 4.00 4.26 5.71%
Adjusted Per Share Value based on latest NOSH - 296,474
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 562.11 569.09 596.23 621.16 599.48 593.73 570.35 -0.96%
EPS 34.26 44.29 54.22 68.22 66.22 59.75 49.80 -22.08%
DPS 0.00 10.00 10.00 23.00 23.00 23.00 23.00 -
NAPS 4.8433 5.0547 4.001 4.5202 3.9991 3.9986 4.2594 8.95%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.88 2.60 3.00 3.14 4.78 4.60 5.45 -
P/RPS 0.54 0.50 0.50 0.51 0.80 0.77 0.96 -31.88%
P/EPS 8.79 6.37 5.53 4.60 7.22 7.70 10.94 -13.58%
EY 11.37 15.71 18.07 21.73 13.86 12.99 9.14 15.68%
DY 0.00 3.54 3.33 7.32 4.81 5.00 4.22 -
P/NAPS 0.62 0.56 0.75 0.69 1.20 1.15 1.28 -38.35%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 27/05/09 27/02/09 26/11/08 27/08/08 28/05/08 27/02/08 -
Price 2.94 3.06 2.82 2.80 3.60 5.20 3.96 -
P/RPS 0.55 0.58 0.47 0.45 0.60 0.88 0.69 -14.04%
P/EPS 8.98 7.49 5.20 4.10 5.44 8.70 7.95 8.46%
EY 11.14 13.34 19.22 24.36 18.40 11.49 12.58 -7.79%
DY 0.00 3.01 3.55 8.21 6.39 4.42 5.81 -
P/NAPS 0.63 0.66 0.71 0.62 0.90 1.30 0.93 -22.88%

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