[TWS] YoY Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 2.45%
YoY- 354.13%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 5,844,620 5,198,152 1,418,256 1,740,112 1,462,764 875,520 880,848 37.06%
PBT 735,796 546,148 35,144 327,160 55,056 22,596 49,844 56.59%
Tax -222,100 -134,172 -20,188 -98,360 -21,612 -12,700 -21,044 48.07%
NP 513,696 411,976 14,956 228,800 33,444 9,896 28,800 61.60%
-
NP to SH 359,672 309,024 33,572 151,260 33,308 21,424 28,800 52.28%
-
Tax Rate 30.18% 24.57% 57.44% 30.06% 39.25% 56.20% 42.22% -
Total Cost 5,330,924 4,786,176 1,403,300 1,511,312 1,429,320 865,624 852,048 35.72%
-
Net Worth 2,016,852 1,527,561 1,498,520 1,301,001 1,167,558 1,476,598 968,888 12.99%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 2,318 - - - - - - -
Div Payout % 0.64% - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 2,016,852 1,527,561 1,498,520 1,301,001 1,167,558 1,476,598 968,888 12.99%
NOSH 289,777 292,636 321,570 296,355 296,334 295,911 296,296 -0.36%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 8.79% 7.93% 1.05% 13.15% 2.29% 1.13% 3.27% -
ROE 17.83% 20.23% 2.24% 11.63% 2.85% 1.45% 2.97% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 2,016.93 1,776.32 441.04 587.17 493.62 295.87 297.29 37.56%
EPS 124.12 105.60 10.44 51.04 11.24 7.24 9.72 52.85%
DPS 0.80 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.96 5.22 4.66 4.39 3.94 4.99 3.27 13.41%
Adjusted Per Share Value based on latest NOSH - 296,355
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 1,971.48 1,753.42 478.40 586.97 493.41 295.33 297.12 37.06%
EPS 121.32 104.24 11.32 51.02 11.24 7.23 9.71 52.30%
DPS 0.78 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.8032 5.1527 5.0547 4.3885 3.9384 4.9808 3.2682 12.99%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 8.05 3.18 2.60 4.60 2.90 2.42 2.74 -
P/RPS 0.40 0.18 0.59 0.78 0.59 0.82 0.92 -12.95%
P/EPS 6.49 3.01 24.90 9.01 25.80 33.43 28.19 -21.70%
EY 15.42 33.21 4.02 11.10 3.88 2.99 3.55 27.72%
DY 0.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.61 0.56 1.05 0.74 0.48 0.84 5.52%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 30/05/11 31/05/10 27/05/09 28/05/08 28/05/07 25/05/06 24/05/05 -
Price 10.20 2.85 3.06 5.20 2.87 2.44 2.77 -
P/RPS 0.51 0.16 0.69 0.89 0.58 0.82 0.93 -9.52%
P/EPS 8.22 2.70 29.31 10.19 25.53 33.70 28.50 -18.70%
EY 12.17 37.05 3.41 9.82 3.92 2.97 3.51 23.01%
DY 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 0.55 0.66 1.18 0.73 0.49 0.85 9.55%

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