[TWS] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -20.53%
YoY- 8.86%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,606,557 1,666,410 1,687,102 1,767,566 1,841,484 1,777,200 1,760,174 -5.90%
PBT 127,606 160,497 225,804 298,808 384,490 383,161 321,642 -45.97%
Tax -29,850 -42,321 -57,023 -76,566 -88,523 -91,180 -68,134 -42.28%
NP 97,756 118,176 168,781 222,242 295,967 291,981 253,508 -46.99%
-
NP to SH 91,189 101,577 131,313 160,735 202,253 196,313 177,137 -35.74%
-
Tax Rate 23.39% 26.37% 25.25% 25.62% 23.02% 23.80% 21.18% -
Total Cost 1,508,801 1,548,234 1,518,321 1,545,324 1,545,517 1,485,219 1,506,666 0.09%
-
Net Worth 1,398,415 1,435,843 1,498,520 1,186,124 1,340,063 1,185,562 1,185,423 11.63%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 29,639 29,639 68,172 68,172 68,173 -
Div Payout % - - 22.57% 18.44% 33.71% 34.73% 38.49% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,398,415 1,435,843 1,498,520 1,186,124 1,340,063 1,185,562 1,185,423 11.63%
NOSH 293,784 310,117 321,570 296,531 296,474 296,390 296,355 -0.57%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.08% 7.09% 10.00% 12.57% 16.07% 16.43% 14.40% -
ROE 6.52% 7.07% 8.76% 13.55% 15.09% 16.56% 14.94% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 546.85 537.35 524.64 596.08 621.13 599.61 593.94 -5.35%
EPS 31.04 32.75 40.83 54.21 68.22 66.23 59.77 -35.36%
DPS 0.00 0.00 9.22 10.00 23.00 23.00 23.00 -
NAPS 4.76 4.63 4.66 4.00 4.52 4.00 4.00 12.28%
Adjusted Per Share Value based on latest NOSH - 296,531
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 541.92 562.11 569.09 596.23 621.16 599.48 593.73 -5.90%
EPS 30.76 34.26 44.29 54.22 68.22 66.22 59.75 -35.73%
DPS 0.00 0.00 10.00 10.00 23.00 23.00 23.00 -
NAPS 4.7171 4.8433 5.0547 4.001 4.5202 3.9991 3.9986 11.63%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.85 2.88 2.60 3.00 3.14 4.78 4.60 -
P/RPS 0.52 0.54 0.50 0.50 0.51 0.80 0.77 -23.00%
P/EPS 9.18 8.79 6.37 5.53 4.60 7.22 7.70 12.42%
EY 10.89 11.37 15.71 18.07 21.73 13.86 12.99 -11.08%
DY 0.00 0.00 3.54 3.33 7.32 4.81 5.00 -
P/NAPS 0.60 0.62 0.56 0.75 0.69 1.20 1.15 -35.16%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 28/08/09 27/05/09 27/02/09 26/11/08 27/08/08 28/05/08 -
Price 2.75 2.94 3.06 2.82 2.80 3.60 5.20 -
P/RPS 0.50 0.55 0.58 0.47 0.45 0.60 0.88 -31.37%
P/EPS 8.86 8.98 7.49 5.20 4.10 5.44 8.70 1.22%
EY 11.29 11.14 13.34 19.22 24.36 18.40 11.49 -1.16%
DY 0.00 0.00 3.01 3.55 8.21 6.39 4.42 -
P/NAPS 0.58 0.63 0.66 0.71 0.62 0.90 1.30 -41.58%

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