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

Stock

[TWSCORP] TRADEWINDS CORPORATION BHD

Announcement Date

29-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- 2.69%

YoY- 820.05%

Quarter Report

TWSCORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	475,461	472,956	477,814	483,467	475,462	475,230	457,291	2.62%
YoY %	0.53%	-1.02%	-1.17%	1.68%	0.05%	3.92%	-	-
Horiz. %	103.97%	103.43%	104.49%	105.72%	103.97%	103.92%	100.00%	-
PBT	-6,678	193,324	222,730	236,574	231,063	51,144	20,047	-
YoY %	-103.45%	-13.20%	-5.85%	2.39%	351.79%	155.12%	-	-
Horiz. %	-33.31%	964.35%	1,111.04%	1,180.10%	1,152.61%	255.12%	100.00%	-
Tax	-14,502	5,288	12,360	159,355	184,473	230,073	305,231	-
YoY %	-374.24%	-57.22%	-92.24%	-13.62%	-19.82%	-24.62%	-	-
Horiz. %	-4.75%	1.73%	4.05%	52.21%	60.44%	75.38%	100.00%	-
NP	-21,180	198,612	235,090	395,929	415,536	281,217	325,278	-
YoY %	-110.66%	-15.52%	-40.62%	-4.72%	47.76%	-13.55%	-	-
Horiz. %	-6.51%	61.06%	72.27%	121.72%	127.75%	86.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-21,497	198,067	220,705	379,642	369,703	180,151	187,170	-
YoY %	-110.85%	-10.26%	-41.86%	2.69%	105.22%	-3.75%	-	-
Horiz. %	-11.49%	105.82%	117.92%	202.83%	197.52%	96.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-2.74%	-5.55%	-67.36%	-79.84%	-449.85%	-1,522.58%	-
YoY %	-	50.63%	91.76%	15.63%	82.25%	70.45%	-	-
Horiz. %	-	0.18%	0.36%	4.42%	5.24%	29.55%	100.00%	-
Total Cost	496,641	274,344	242,724	87,538	59,926	194,013	132,013	141.30%
YoY %	81.03%	13.03%	177.28%	46.08%	-69.11%	46.97%	-	-
Horiz. %	376.21%	207.82%	183.86%	66.31%	45.39%	146.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,775,338	1,820,707	1,813,997	1,786,348	1,807,345	1,636,487	1,598,634	7.21%
YoY %	-2.49%	0.37%	1.55%	-1.16%	10.44%	2.37%	-	-
Horiz. %	111.05%	113.89%	113.47%	111.74%	113.06%	102.37%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	1,775,338	1,820,707	1,813,997	1,786,348	1,807,345	1,636,487	1,598,634	7.21%
YoY %	-2.49%	0.37%	1.55%	-1.16%	10.44%	2.37%	-	-
Horiz. %	111.05%	113.89%	113.47%	111.74%	113.06%	102.37%	100.00%	-
NOSH	1,105,510	1,103,057	1,107,108	1,090,833	1,106,221	1,107,230	1,106,092	-0.03%
YoY %	0.22%	-0.37%	1.49%	-1.39%	-0.09%	0.10%	-	-
Horiz. %	99.95%	99.73%	100.09%	98.62%	100.01%	100.10%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	-4.45%	41.99%	49.20%	81.89%	87.40%	59.17%	71.13%	-
YoY %	-110.60%	-14.65%	-39.92%	-6.30%	47.71%	-16.81%	-	-
Horiz. %	-6.26%	59.03%	69.17%	115.13%	122.87%	83.19%	100.00%	-
ROE	-1.21%	10.88%	12.17%	21.25%	20.46%	11.01%	11.71%	-
YoY %	-111.12%	-10.60%	-42.73%	3.86%	85.83%	-5.98%	-	-
Horiz. %	-10.33%	92.91%	103.93%	181.47%	174.72%	94.02%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	43.01	42.88	43.16	44.32	42.98	42.92	41.34	2.66%
YoY %	0.30%	-0.65%	-2.62%	3.12%	0.14%	3.82%	-	-
Horiz. %	104.04%	103.73%	104.40%	107.21%	103.97%	103.82%	100.00%	-
EPS	-1.94	17.96	19.94	34.80	33.42	16.27	16.92	-
YoY %	-110.80%	-9.93%	-42.70%	4.13%	105.41%	-3.84%	-	-
Horiz. %	-11.47%	106.15%	117.85%	205.67%	197.52%	96.16%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.6059	1.6506	1.6385	1.6376	1.6338	1.478	1.4453	7.25%
YoY %	-2.71%	0.74%	0.05%	0.23%	10.54%	2.26%	-	-
Horiz. %	111.11%	114.20%	113.37%	113.31%	113.04%	102.26%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,090,833
RPS	42.98	42.75	43.19	43.70	42.98	42.96	41.33	2.63%
YoY %	0.54%	-1.02%	-1.17%	1.68%	0.05%	3.94%	-	-
Horiz. %	103.99%	103.44%	104.50%	105.73%	103.99%	103.94%	100.00%	-
EPS	-1.94	17.90	19.95	34.32	33.42	16.28	16.92	-
YoY %	-110.84%	-10.28%	-41.87%	2.69%	105.28%	-3.78%	-	-
Horiz. %	-11.47%	105.79%	117.91%	202.84%	197.52%	96.22%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.6047	1.6457	1.6396	1.6146	1.6336	1.4792	1.445	7.21%
YoY %	-2.49%	0.37%	1.55%	-1.16%	10.44%	2.37%	-	-
Horiz. %	111.05%	113.89%	113.47%	111.74%	113.05%	102.37%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	0.60	0.62	0.70	0.37	0.32	0.41	0.51	-
P/RPS	1.40	1.45	1.62	0.83	0.74	0.96	1.23	8.98%
YoY %	-3.45%	-10.49%	95.18%	12.16%	-22.92%	-21.95%	-	-
Horiz. %	113.82%	117.89%	131.71%	67.48%	60.16%	78.05%	100.00%	-
P/EPS	-30.86	3.45	3.51	1.06	0.96	2.52	3.01	-
YoY %	-994.49%	-1.71%	231.13%	10.42%	-61.90%	-16.28%	-	-
Horiz. %	-1,025.25%	114.62%	116.61%	35.22%	31.89%	83.72%	100.00%	-
EY	-3.24	28.96	28.48	94.06	104.44	39.68	33.18	-
YoY %	-111.19%	1.69%	-69.72%	-9.94%	163.21%	19.59%	-	-
Horiz. %	-9.76%	87.28%	85.83%	283.48%	314.77%	119.59%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.37	0.38	0.43	0.23	0.20	0.28	0.35	3.76%
YoY %	-2.63%	-11.63%	86.96%	15.00%	-28.57%	-20.00%	-	-
Horiz. %	105.71%	108.57%	122.86%	65.71%	57.14%	80.00%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	23/02/10	30/11/09	27/08/09	29/05/09	27/02/09	25/11/08	26/08/08	-
Price	0.61	0.61	0.65	0.67	0.36	0.32	0.55	-
P/RPS	1.42	1.42	1.51	1.51	0.84	0.75	1.33	4.44%
YoY %	0.00%	-5.96%	0.00%	79.76%	12.00%	-43.61%	-	-
Horiz. %	106.77%	106.77%	113.53%	113.53%	63.16%	56.39%	100.00%	-
P/EPS	-31.37	3.40	3.26	1.93	1.08	1.97	3.25	-
YoY %	-1,022.65%	4.29%	68.91%	78.70%	-45.18%	-39.38%	-	-
Horiz. %	-965.23%	104.62%	100.31%	59.38%	33.23%	60.62%	100.00%	-
EY	-3.19	29.44	30.67	51.94	92.83	50.85	30.77	-
YoY %	-110.84%	-4.01%	-40.95%	-44.05%	82.56%	65.26%	-	-
Horiz. %	-10.37%	95.68%	99.68%	168.80%	301.69%	165.26%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.38	0.37	0.40	0.41	0.22	0.22	0.38	0.00%
YoY %	2.70%	-7.50%	-2.44%	86.36%	0.00%	-42.11%	-	-
Horiz. %	100.00%	97.37%	105.26%	107.89%	57.89%	57.89%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos