[TWS] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 12.98%
YoY- -53.21%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 8,305,925 6,303,248 5,313,040 1,634,350 1,849,029 1,648,166 1,067,961 40.71%
PBT 513,046 897,660 701,208 129,792 358,061 183,562 69,944 39.34%
Tax -167,884 -219,454 -188,082 -42,937 -105,225 -52,457 -23,377 38.85%
NP 345,162 678,205 513,125 86,854 252,836 131,105 46,566 39.59%
-
NP to SH 223,801 478,296 384,794 77,965 170,693 97,888 47,576 29.41%
-
Tax Rate 32.72% 24.45% 26.82% 33.08% 29.39% 28.58% 33.42% -
Total Cost 7,960,762 5,625,042 4,799,914 1,547,496 1,596,193 1,517,061 1,021,394 40.76%
-
Net Worth 2,442,762 2,244,236 1,698,310 1,411,441 1,340,088 1,189,007 1,192,501 12.68%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 79,057 19,453 - 39,530 39,534 31,611 -
Div Payout % - 16.53% 5.06% - 23.16% 40.39% 66.45% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 2,442,762 2,244,236 1,698,310 1,411,441 1,340,088 1,189,007 1,192,501 12.68%
NOSH 296,451 296,464 291,805 296,521 296,479 296,510 296,362 0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.16% 10.76% 9.66% 5.31% 13.67% 7.95% 4.36% -
ROE 9.16% 21.31% 22.66% 5.52% 12.74% 8.23% 3.99% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2,801.78 2,126.14 1,820.74 551.17 623.66 555.85 360.36 40.70%
EPS 75.49 161.33 131.87 26.29 57.57 33.01 16.05 29.40%
DPS 0.00 26.67 6.67 0.00 13.33 13.33 10.67 -
NAPS 8.24 7.57 5.82 4.76 4.52 4.01 4.0238 12.67%
Adjusted Per Share Value based on latest NOSH - 296,432
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2,801.72 2,126.18 1,792.17 551.29 623.71 555.95 360.24 40.71%
EPS 75.49 161.34 129.80 26.30 57.58 33.02 16.05 29.40%
DPS 0.00 26.67 6.56 0.00 13.33 13.34 10.66 -
NAPS 8.2398 7.5702 5.7287 4.761 4.5203 4.0107 4.0225 12.68%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 7.21 7.77 3.97 2.85 3.14 3.20 3.00 -
P/RPS 0.26 0.37 0.22 0.52 0.50 0.58 0.83 -17.57%
P/EPS 9.55 4.82 3.01 10.84 5.45 9.69 18.69 -10.57%
EY 10.47 20.76 33.22 9.23 18.34 10.32 5.35 11.82%
DY 0.00 3.43 1.68 0.00 4.25 4.17 3.56 -
P/NAPS 0.88 1.03 0.68 0.60 0.69 0.80 0.75 2.69%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 25/11/11 02/12/10 23/11/09 26/11/08 27/11/07 22/11/06 -
Price 6.78 9.28 4.96 2.75 2.80 4.08 2.69 -
P/RPS 0.24 0.44 0.27 0.50 0.45 0.73 0.75 -17.28%
P/EPS 8.98 5.75 3.76 10.46 4.86 12.36 16.76 -9.86%
EY 11.13 17.39 26.59 9.56 20.56 8.09 5.97 10.92%
DY 0.00 2.87 1.34 0.00 4.76 3.27 3.97 -
P/NAPS 0.82 1.23 0.85 0.58 0.62 1.02 0.67 3.42%

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