[TWS] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 5.68%
YoY- 74.38%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 6,303,248 5,313,040 1,634,350 1,849,029 1,648,166 1,067,961 946,677 37.14%
PBT 897,660 701,208 129,792 358,061 183,562 69,944 63,250 55.56%
Tax -219,454 -188,082 -42,937 -105,225 -52,457 -23,377 -25,920 42.74%
NP 678,205 513,125 86,854 252,836 131,105 46,566 37,330 62.10%
-
NP to SH 478,296 384,794 77,965 170,693 97,888 47,576 40,714 50.74%
-
Tax Rate 24.45% 26.82% 33.08% 29.39% 28.58% 33.42% 40.98% -
Total Cost 5,625,042 4,799,914 1,547,496 1,596,193 1,517,061 1,021,394 909,346 35.46%
-
Net Worth 2,244,236 1,698,310 1,411,441 1,340,088 1,189,007 1,192,501 963,514 15.12%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 79,057 19,453 - 39,530 39,534 31,611 31,623 16.49%
Div Payout % 16.53% 5.06% - 23.16% 40.39% 66.45% 77.67% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 2,244,236 1,698,310 1,411,441 1,340,088 1,189,007 1,192,501 963,514 15.12%
NOSH 296,464 291,805 296,521 296,479 296,510 296,362 296,466 -0.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 10.76% 9.66% 5.31% 13.67% 7.95% 4.36% 3.94% -
ROE 21.31% 22.66% 5.52% 12.74% 8.23% 3.99% 4.23% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 2,126.14 1,820.74 551.17 623.66 555.85 360.36 319.32 37.14%
EPS 161.33 131.87 26.29 57.57 33.01 16.05 13.73 50.75%
DPS 26.67 6.67 0.00 13.33 13.33 10.67 10.67 16.48%
NAPS 7.57 5.82 4.76 4.52 4.01 4.0238 3.25 15.12%
Adjusted Per Share Value based on latest NOSH - 296,474
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 2,126.18 1,792.17 551.29 623.71 555.95 360.24 319.33 37.13%
EPS 161.34 129.80 26.30 57.58 33.02 16.05 13.73 50.75%
DPS 26.67 6.56 0.00 13.33 13.34 10.66 10.67 16.48%
NAPS 7.5702 5.7287 4.761 4.5203 4.0107 4.0225 3.2501 15.12%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 7.77 3.97 2.85 3.14 3.20 3.00 2.56 -
P/RPS 0.37 0.22 0.52 0.50 0.58 0.83 0.80 -12.05%
P/EPS 4.82 3.01 10.84 5.45 9.69 18.69 18.64 -20.17%
EY 20.76 33.22 9.23 18.34 10.32 5.35 5.36 25.30%
DY 3.43 1.68 0.00 4.25 4.17 3.56 4.17 -3.20%
P/NAPS 1.03 0.68 0.60 0.69 0.80 0.75 0.79 4.51%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 02/12/10 23/11/09 26/11/08 27/11/07 22/11/06 24/11/05 -
Price 9.28 4.96 2.75 2.80 4.08 2.69 2.50 -
P/RPS 0.44 0.27 0.50 0.45 0.73 0.75 0.78 -9.09%
P/EPS 5.75 3.76 10.46 4.86 12.36 16.76 18.20 -17.46%
EY 17.39 26.59 9.56 20.56 8.09 5.97 5.49 21.17%
DY 2.87 1.34 0.00 4.76 3.27 3.97 4.27 -6.40%
P/NAPS 1.23 0.85 0.58 0.62 1.02 0.67 0.77 8.11%

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