[TWS] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 28.58%
YoY- 135.95%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 5,551,379 4,828,415 3,884,828 3,014,372 2,069,398 1,606,557 1,666,410 122.56%
PBT 806,595 777,787 611,804 476,976 349,225 127,606 160,497 192.53%
Tax -179,781 -182,990 -137,483 -102,627 -74,131 -29,850 -42,321 161.60%
NP 626,814 594,797 474,321 374,349 275,094 97,756 118,176 203.21%
-
NP to SH 481,139 471,095 384,123 309,836 240,973 91,189 101,577 181.24%
-
Tax Rate 22.29% 23.53% 22.47% 21.52% 21.23% 23.39% 26.37% -
Total Cost 4,924,565 4,233,618 3,410,507 2,640,023 1,794,304 1,508,801 1,548,234 115.82%
-
Net Worth 1,986,789 1,703,120 1,584,217 1,527,561 1,548,722 1,398,415 1,435,843 24.10%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 14,934 14,934 14,934 292 - - - -
Div Payout % 3.10% 3.17% 3.89% 0.09% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,986,789 1,703,120 1,584,217 1,527,561 1,548,722 1,398,415 1,435,843 24.10%
NOSH 290,891 292,632 292,831 292,636 387,180 293,784 310,117 -4.16%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 11.29% 12.32% 12.21% 12.42% 13.29% 6.08% 7.09% -
ROE 24.22% 27.66% 24.25% 20.28% 15.56% 6.52% 7.07% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1,908.40 1,649.99 1,326.64 1,030.07 534.48 546.85 537.35 132.24%
EPS 165.40 160.99 131.18 105.88 62.24 31.04 32.75 193.49%
DPS 5.10 5.10 5.10 0.10 0.00 0.00 0.00 -
NAPS 6.83 5.82 5.41 5.22 4.00 4.76 4.63 29.49%
Adjusted Per Share Value based on latest NOSH - 292,636
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1,872.57 1,628.70 1,310.41 1,016.79 698.04 541.92 562.11 122.56%
EPS 162.30 158.91 129.57 104.51 81.28 30.76 34.26 181.27%
DPS 5.04 5.04 5.04 0.10 0.00 0.00 0.00 -
NAPS 6.7017 5.7449 5.3438 5.1527 5.2241 4.7171 4.8433 24.10%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 6.70 3.97 3.05 3.18 2.76 2.85 2.88 -
P/RPS 0.35 0.24 0.23 0.31 0.52 0.52 0.54 -25.04%
P/EPS 4.05 2.47 2.33 3.00 4.43 9.18 8.79 -40.26%
EY 24.69 40.55 43.01 33.29 22.55 10.89 11.37 67.45%
DY 0.76 1.29 1.67 0.03 0.00 0.00 0.00 -
P/NAPS 0.98 0.68 0.56 0.61 0.69 0.60 0.62 35.57%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 02/12/10 25/08/10 31/05/10 23/02/10 23/11/09 28/08/09 -
Price 7.56 4.96 3.53 2.85 2.78 2.75 2.94 -
P/RPS 0.40 0.30 0.27 0.28 0.52 0.50 0.55 -19.08%
P/EPS 4.57 3.08 2.69 2.69 4.47 8.86 8.98 -36.17%
EY 21.88 32.46 37.16 37.15 22.39 11.29 11.14 56.64%
DY 0.67 1.03 1.44 0.04 0.00 0.00 0.00 -
P/NAPS 1.11 0.85 0.65 0.55 0.70 0.58 0.63 45.72%

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