[TWS] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -18.3%
YoY- -25.87%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 2,069,398 1,606,557 1,666,410 1,687,102 1,767,566 1,841,484 1,777,200 10.64%
PBT 349,225 127,606 160,497 225,804 298,808 384,490 383,161 -5.97%
Tax -74,131 -29,850 -42,321 -57,023 -76,566 -88,523 -91,180 -12.85%
NP 275,094 97,756 118,176 168,781 222,242 295,967 291,981 -3.88%
-
NP to SH 240,973 91,189 101,577 131,313 160,735 202,253 196,313 14.59%
-
Tax Rate 21.23% 23.39% 26.37% 25.25% 25.62% 23.02% 23.80% -
Total Cost 1,794,304 1,508,801 1,548,234 1,518,321 1,545,324 1,545,517 1,485,219 13.39%
-
Net Worth 1,548,722 1,398,415 1,435,843 1,498,520 1,186,124 1,340,063 1,185,562 19.44%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - 29,639 29,639 68,172 68,172 -
Div Payout % - - - 22.57% 18.44% 33.71% 34.73% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,548,722 1,398,415 1,435,843 1,498,520 1,186,124 1,340,063 1,185,562 19.44%
NOSH 387,180 293,784 310,117 321,570 296,531 296,474 296,390 19.44%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 13.29% 6.08% 7.09% 10.00% 12.57% 16.07% 16.43% -
ROE 15.56% 6.52% 7.07% 8.76% 13.55% 15.09% 16.56% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 534.48 546.85 537.35 524.64 596.08 621.13 599.61 -7.35%
EPS 62.24 31.04 32.75 40.83 54.21 68.22 66.23 -4.04%
DPS 0.00 0.00 0.00 9.22 10.00 23.00 23.00 -
NAPS 4.00 4.76 4.63 4.66 4.00 4.52 4.00 0.00%
Adjusted Per Share Value based on latest NOSH - 321,570
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 698.04 541.92 562.11 569.09 596.23 621.16 599.48 10.64%
EPS 81.28 30.76 34.26 44.29 54.22 68.22 66.22 14.59%
DPS 0.00 0.00 0.00 10.00 10.00 23.00 23.00 -
NAPS 5.2241 4.7171 4.8433 5.0547 4.001 4.5202 3.9991 19.44%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.76 2.85 2.88 2.60 3.00 3.14 4.78 -
P/RPS 0.52 0.52 0.54 0.50 0.50 0.51 0.80 -24.90%
P/EPS 4.43 9.18 8.79 6.37 5.53 4.60 7.22 -27.72%
EY 22.55 10.89 11.37 15.71 18.07 21.73 13.86 38.20%
DY 0.00 0.00 0.00 3.54 3.33 7.32 4.81 -
P/NAPS 0.69 0.60 0.62 0.56 0.75 0.69 1.20 -30.78%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 23/11/09 28/08/09 27/05/09 27/02/09 26/11/08 27/08/08 -
Price 2.78 2.75 2.94 3.06 2.82 2.80 3.60 -
P/RPS 0.52 0.50 0.55 0.58 0.47 0.45 0.60 -9.07%
P/EPS 4.47 8.86 8.98 7.49 5.20 4.10 5.44 -12.24%
EY 22.39 11.29 11.14 13.34 19.22 24.36 18.40 13.93%
DY 0.00 0.00 0.00 3.01 3.55 8.21 6.39 -
P/NAPS 0.70 0.58 0.63 0.66 0.71 0.62 0.90 -15.38%

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