[TWS] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 92.73%
YoY- 144.2%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 5,170,492 1,539,632 1,741,944 1,569,218 998,360 931,320 825,450 35.75%
PBT 584,380 59,222 335,844 76,754 34,224 43,260 105,976 32.89%
Tax -153,554 -26,850 -95,340 -10,874 -16,632 -22,928 -32,050 29.82%
NP 430,826 32,372 240,504 65,880 17,592 20,332 73,926 34.12%
-
NP to SH 329,508 43,208 161,524 64,196 26,288 24,590 73,926 28.27%
-
Tax Rate 26.28% 45.34% 28.39% 14.17% 48.60% 53.00% 30.24% -
Total Cost 4,739,666 1,507,260 1,501,440 1,503,338 980,768 910,988 751,524 35.90%
-
Net Worth 1,583,722 1,435,100 1,316,385 1,167,738 1,190,496 948,048 936,672 9.14%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 29,273 - 59,296 59,276 47,472 - - -
Div Payout % 8.88% - 36.71% 92.34% 180.59% - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,583,722 1,435,100 1,316,385 1,167,738 1,190,496 948,048 936,672 9.14%
NOSH 292,739 309,956 296,483 296,380 296,704 296,265 296,415 -0.20%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 8.33% 2.10% 13.81% 4.20% 1.76% 2.18% 8.96% -
ROE 20.81% 3.01% 12.27% 5.50% 2.21% 2.59% 7.89% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 1,766.24 496.72 587.54 529.46 336.48 314.35 278.48 36.03%
EPS 112.56 13.94 54.48 21.66 8.86 8.30 24.94 28.53%
DPS 10.00 0.00 20.00 20.00 16.00 0.00 0.00 -
NAPS 5.41 4.63 4.44 3.94 4.0124 3.20 3.16 9.37%
Adjusted Per Share Value based on latest NOSH - 296,396
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 1,744.09 519.34 587.58 529.32 336.76 314.15 278.44 35.75%
EPS 111.15 14.57 54.48 21.65 8.87 8.29 24.94 28.26%
DPS 9.87 0.00 20.00 19.99 16.01 0.00 0.00 -
NAPS 5.3421 4.8408 4.4404 3.939 4.0157 3.1979 3.1595 9.14%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 3.05 2.88 4.78 3.68 2.39 2.52 2.68 -
P/RPS 0.17 0.58 0.81 0.70 0.71 0.80 0.96 -25.05%
P/EPS 2.71 20.66 8.77 16.99 26.98 30.36 10.75 -20.51%
EY 36.90 4.84 11.40 5.89 3.71 3.29 9.31 25.78%
DY 3.28 0.00 4.18 5.43 6.69 0.00 0.00 -
P/NAPS 0.56 0.62 1.08 0.93 0.60 0.79 0.85 -6.71%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 28/08/09 27/08/08 27/08/07 24/08/06 17/08/05 20/08/04 -
Price 3.53 2.94 3.60 2.96 2.61 2.55 2.66 -
P/RPS 0.20 0.59 0.61 0.56 0.78 0.81 0.96 -22.99%
P/EPS 3.14 21.09 6.61 13.67 29.46 30.72 10.67 -18.43%
EY 31.89 4.74 15.13 7.32 3.39 3.25 9.38 22.61%
DY 2.83 0.00 5.56 6.76 6.13 0.00 0.00 -
P/NAPS 0.65 0.63 0.81 0.75 0.65 0.80 0.84 -4.18%

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