[TWS] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 6.27%
YoY- 61.64%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,690,837 1,586,793 1,437,068 1,298,450 1,151,639 1,060,546 1,003,103 41.50%
PBT 253,616 151,785 87,836 74,686 66,571 58,404 48,866 198.86%
Tax -48,947 -37,807 -13,118 -18,225 -15,997 -21,139 -19,898 81.92%
NP 204,669 113,978 74,718 56,461 50,574 37,265 28,968 266.89%
-
NP to SH 147,649 85,149 66,369 50,386 47,415 38,161 33,864 166.17%
-
Tax Rate 19.30% 24.91% 14.93% 24.40% 24.03% 36.19% 40.72% -
Total Cost 1,486,168 1,472,815 1,362,350 1,241,989 1,101,065 1,023,281 974,135 32.42%
-
Net Worth 1,262,724 1,188,559 1,167,802 1,167,558 1,158,781 1,193,268 1,188,158 4.12%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 68,173 65,194 65,194 59,244 59,244 53,442 77,170 -7.91%
Div Payout % 46.17% 76.56% 98.23% 117.58% 124.95% 140.05% 227.88% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 1,262,724 1,188,559 1,167,802 1,167,558 1,158,781 1,193,268 1,188,158 4.12%
NOSH 296,414 296,398 296,396 296,334 296,287 296,552 296,121 0.06%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 12.10% 7.18% 5.20% 4.35% 4.39% 3.51% 2.89% -
ROE 11.69% 7.16% 5.68% 4.32% 4.09% 3.20% 2.85% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 570.43 535.36 484.85 438.17 388.69 357.62 338.75 41.40%
EPS 49.81 28.73 22.39 17.00 16.00 12.87 11.44 165.92%
DPS 23.00 22.00 22.00 20.00 20.00 18.00 26.00 -7.82%
NAPS 4.26 4.01 3.94 3.94 3.911 4.0238 4.0124 4.06%
Adjusted Per Share Value based on latest NOSH - 296,334
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 570.35 535.25 484.75 437.99 388.47 357.74 338.36 41.50%
EPS 49.80 28.72 22.39 17.00 15.99 12.87 11.42 166.20%
DPS 23.00 21.99 21.99 19.98 19.98 18.03 26.03 -7.89%
NAPS 4.2594 4.0092 3.9392 3.9384 3.9087 4.0251 4.0078 4.13%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 5.45 3.20 3.68 2.90 2.72 3.00 2.39 -
P/RPS 0.96 0.60 0.76 0.66 0.70 0.84 0.71 22.20%
P/EPS 10.94 11.14 16.43 17.06 17.00 23.31 20.90 -34.97%
EY 9.14 8.98 6.08 5.86 5.88 4.29 4.78 53.87%
DY 4.22 6.88 5.98 6.90 7.35 6.00 10.88 -46.72%
P/NAPS 1.28 0.80 0.93 0.74 0.70 0.75 0.60 65.49%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 27/11/07 27/08/07 28/05/07 27/02/07 22/11/06 24/08/06 -
Price 3.96 4.08 2.96 2.87 3.24 2.69 2.61 -
P/RPS 0.69 0.76 0.61 0.65 0.83 0.75 0.77 -7.03%
P/EPS 7.95 14.20 13.22 16.88 20.25 20.90 22.82 -50.39%
EY 12.58 7.04 7.56 5.92 4.94 4.78 4.38 101.66%
DY 5.81 5.39 7.43 6.97 6.17 6.69 9.96 -30.11%
P/NAPS 0.93 1.02 0.75 0.73 0.83 0.67 0.65 26.89%

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