[TWS] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 73.4%
YoY- 211.4%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,841,484 1,777,200 1,760,174 1,690,837 1,586,793 1,437,068 1,298,450 26.14%
PBT 384,490 383,161 321,642 253,616 151,785 87,836 74,686 197.25%
Tax -88,523 -91,180 -68,134 -48,947 -37,807 -13,118 -18,225 185.98%
NP 295,967 291,981 253,508 204,669 113,978 74,718 56,461 200.85%
-
NP to SH 202,253 196,313 177,137 147,649 85,149 66,369 50,386 151.93%
-
Tax Rate 23.02% 23.80% 21.18% 19.30% 24.91% 14.93% 24.40% -
Total Cost 1,545,517 1,485,219 1,506,666 1,486,168 1,472,815 1,362,350 1,241,989 15.64%
-
Net Worth 1,340,063 1,185,562 1,185,423 1,262,724 1,188,559 1,167,802 1,167,558 9.59%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 68,172 68,172 68,173 68,173 65,194 65,194 59,244 9.78%
Div Payout % 33.71% 34.73% 38.49% 46.17% 76.56% 98.23% 117.58% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 1,340,063 1,185,562 1,185,423 1,262,724 1,188,559 1,167,802 1,167,558 9.59%
NOSH 296,474 296,390 296,355 296,414 296,398 296,396 296,334 0.03%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 16.07% 16.43% 14.40% 12.10% 7.18% 5.20% 4.35% -
ROE 15.09% 16.56% 14.94% 11.69% 7.16% 5.68% 4.32% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 621.13 599.61 593.94 570.43 535.36 484.85 438.17 26.11%
EPS 68.22 66.23 59.77 49.81 28.73 22.39 17.00 151.88%
DPS 23.00 23.00 23.00 23.00 22.00 22.00 20.00 9.73%
NAPS 4.52 4.00 4.00 4.26 4.01 3.94 3.94 9.56%
Adjusted Per Share Value based on latest NOSH - 296,414
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 621.16 599.48 593.73 570.35 535.25 484.75 437.99 26.14%
EPS 68.22 66.22 59.75 49.80 28.72 22.39 17.00 151.88%
DPS 23.00 23.00 23.00 23.00 21.99 21.99 19.98 9.81%
NAPS 4.5202 3.9991 3.9986 4.2594 4.0092 3.9392 3.9384 9.59%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 3.14 4.78 4.60 5.45 3.20 3.68 2.90 -
P/RPS 0.51 0.80 0.77 0.96 0.60 0.76 0.66 -15.75%
P/EPS 4.60 7.22 7.70 10.94 11.14 16.43 17.06 -58.16%
EY 21.73 13.86 12.99 9.14 8.98 6.08 5.86 139.00%
DY 7.32 4.81 5.00 4.22 6.88 5.98 6.90 4.00%
P/NAPS 0.69 1.20 1.15 1.28 0.80 0.93 0.74 -4.54%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 27/08/08 28/05/08 27/02/08 27/11/07 27/08/07 28/05/07 -
Price 2.80 3.60 5.20 3.96 4.08 2.96 2.87 -
P/RPS 0.45 0.60 0.88 0.69 0.76 0.61 0.65 -21.68%
P/EPS 4.10 5.44 8.70 7.95 14.20 13.22 16.88 -60.97%
EY 24.36 18.40 11.49 12.58 7.04 7.56 5.92 156.12%
DY 8.21 6.39 4.42 5.81 5.39 7.43 6.97 11.50%
P/NAPS 0.62 0.90 1.30 0.93 1.02 0.75 0.73 -10.28%

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