[TWS] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 2.63%
YoY- 59.37%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 6,933,456 6,294,035 6,020,622 5,712,996 5,551,379 4,828,415 3,884,828 46.98%
PBT 897,033 953,934 952,728 854,007 806,595 777,787 611,804 28.97%
Tax -229,226 -203,310 -232,377 -201,763 -179,781 -182,990 -137,483 40.47%
NP 667,807 750,624 720,351 652,244 626,814 594,797 474,321 25.53%
-
NP to SH 474,917 551,265 530,720 493,801 481,139 471,095 384,123 15.14%
-
Tax Rate 25.55% 21.31% 24.39% 23.63% 22.29% 23.53% 22.47% -
Total Cost 6,265,649 5,543,411 5,300,271 5,060,752 4,924,565 4,233,618 3,410,507 49.83%
-
Net Worth 2,359,829 2,244,372 2,143,280 2,016,852 1,986,789 1,703,120 1,584,217 30.33%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 176,540 176,540 117,244 72,597 14,934 14,934 14,934 416.60%
Div Payout % 37.17% 32.02% 22.09% 14.70% 3.10% 3.17% 3.89% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 2,359,829 2,244,372 2,143,280 2,016,852 1,986,789 1,703,120 1,584,217 30.33%
NOSH 296,460 296,482 296,442 289,777 290,891 292,632 292,831 0.82%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 9.63% 11.93% 11.96% 11.42% 11.29% 12.32% 12.21% -
ROE 20.13% 24.56% 24.76% 24.48% 24.22% 27.66% 24.25% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 2,338.74 2,122.90 2,030.96 1,971.51 1,908.40 1,649.99 1,326.64 45.78%
EPS 160.20 185.94 179.03 170.41 165.40 160.99 131.18 14.21%
DPS 59.55 59.55 39.55 25.00 5.10 5.10 5.10 412.38%
NAPS 7.96 7.57 7.23 6.96 6.83 5.82 5.41 29.27%
Adjusted Per Share Value based on latest NOSH - 289,777
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 2,338.76 2,123.07 2,030.85 1,927.08 1,872.57 1,628.70 1,310.41 46.98%
EPS 160.20 185.95 179.02 166.57 162.30 158.91 129.57 15.15%
DPS 59.55 59.55 39.55 24.49 5.04 5.04 5.04 416.43%
NAPS 7.9601 7.5706 7.2296 6.8032 6.7017 5.7449 5.3438 30.33%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 10.04 7.77 10.42 8.05 6.70 3.97 3.05 -
P/RPS 0.43 0.37 0.51 0.41 0.35 0.24 0.23 51.58%
P/EPS 6.27 4.18 5.82 4.72 4.05 2.47 2.33 93.11%
EY 15.96 23.93 17.18 21.17 24.69 40.55 43.01 -48.26%
DY 5.93 7.66 3.80 3.11 0.76 1.29 1.67 132.21%
P/NAPS 1.26 1.03 1.44 1.16 0.98 0.68 0.56 71.45%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 25/11/11 25/08/11 30/05/11 24/02/11 02/12/10 25/08/10 -
Price 10.10 9.28 9.15 10.20 7.56 4.96 3.53 -
P/RPS 0.43 0.44 0.45 0.52 0.40 0.30 0.27 36.25%
P/EPS 6.30 4.99 5.11 5.99 4.57 3.08 2.69 76.08%
EY 15.86 20.04 19.57 16.71 21.88 32.46 37.16 -43.22%
DY 5.90 6.42 4.32 2.45 0.67 1.03 1.44 155.39%
P/NAPS 1.27 1.23 1.27 1.47 1.11 0.85 0.65 56.09%

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