[TWS] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 164.26%
YoY- 49.92%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 4,828,415 3,884,828 3,014,372 2,069,398 1,606,557 1,666,410 1,687,102 101.44%
PBT 777,787 611,804 476,976 349,225 127,606 160,497 225,804 127.90%
Tax -182,990 -137,483 -102,627 -74,131 -29,850 -42,321 -57,023 117.40%
NP 594,797 474,321 374,349 275,094 97,756 118,176 168,781 131.40%
-
NP to SH 471,095 384,123 309,836 240,973 91,189 101,577 131,313 134.16%
-
Tax Rate 23.53% 22.47% 21.52% 21.23% 23.39% 26.37% 25.25% -
Total Cost 4,233,618 3,410,507 2,640,023 1,794,304 1,508,801 1,548,234 1,518,321 97.98%
-
Net Worth 1,703,120 1,584,217 1,527,561 1,548,722 1,398,415 1,435,843 1,498,520 8.89%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 14,934 14,934 292 - - - 29,639 -36.65%
Div Payout % 3.17% 3.89% 0.09% - - - 22.57% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,703,120 1,584,217 1,527,561 1,548,722 1,398,415 1,435,843 1,498,520 8.89%
NOSH 292,632 292,831 292,636 387,180 293,784 310,117 321,570 -6.08%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 12.32% 12.21% 12.42% 13.29% 6.08% 7.09% 10.00% -
ROE 27.66% 24.25% 20.28% 15.56% 6.52% 7.07% 8.76% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1,649.99 1,326.64 1,030.07 534.48 546.85 537.35 524.64 114.50%
EPS 160.99 131.18 105.88 62.24 31.04 32.75 40.83 149.37%
DPS 5.10 5.10 0.10 0.00 0.00 0.00 9.22 -32.59%
NAPS 5.82 5.41 5.22 4.00 4.76 4.63 4.66 15.95%
Adjusted Per Share Value based on latest NOSH - 387,180
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1,628.70 1,310.41 1,016.79 698.04 541.92 562.11 569.09 101.44%
EPS 158.91 129.57 104.51 81.28 30.76 34.26 44.29 134.18%
DPS 5.04 5.04 0.10 0.00 0.00 0.00 10.00 -36.64%
NAPS 5.7449 5.3438 5.1527 5.2241 4.7171 4.8433 5.0547 8.89%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.97 3.05 3.18 2.76 2.85 2.88 2.60 -
P/RPS 0.24 0.23 0.31 0.52 0.52 0.54 0.50 -38.66%
P/EPS 2.47 2.33 3.00 4.43 9.18 8.79 6.37 -46.79%
EY 40.55 43.01 33.29 22.55 10.89 11.37 15.71 88.05%
DY 1.29 1.67 0.03 0.00 0.00 0.00 3.54 -48.95%
P/NAPS 0.68 0.56 0.61 0.69 0.60 0.62 0.56 13.80%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 02/12/10 25/08/10 31/05/10 23/02/10 23/11/09 28/08/09 27/05/09 -
Price 4.96 3.53 2.85 2.78 2.75 2.94 3.06 -
P/RPS 0.30 0.27 0.28 0.52 0.50 0.55 0.58 -35.53%
P/EPS 3.08 2.69 2.69 4.47 8.86 8.98 7.49 -44.67%
EY 32.46 37.16 37.15 22.39 11.29 11.14 13.34 80.81%
DY 1.03 1.44 0.04 0.00 0.00 0.00 3.01 -51.04%
P/NAPS 0.85 0.65 0.55 0.70 0.58 0.63 0.66 18.35%

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