[TWS] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -73.74%
YoY- -65.32%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 7,738,376 5,844,620 5,198,152 1,418,256 1,740,112 1,462,764 875,520 43.74%
PBT 298,632 735,796 546,148 35,144 327,160 55,056 22,596 53.70%
Tax -132,424 -222,100 -134,172 -20,188 -98,360 -21,612 -12,700 47.75%
NP 166,208 513,696 411,976 14,956 228,800 33,444 9,896 59.96%
-
NP to SH 124,736 359,672 309,024 33,572 151,260 33,308 21,424 34.09%
-
Tax Rate 44.34% 30.18% 24.57% 57.44% 30.06% 39.25% 56.20% -
Total Cost 7,572,168 5,330,924 4,786,176 1,403,300 1,511,312 1,429,320 865,624 43.49%
-
Net Worth 2,392,156 2,016,852 1,527,561 1,498,520 1,301,001 1,167,558 1,476,598 8.36%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - 2,318 - - - - - -
Div Payout % - 0.64% - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 2,392,156 2,016,852 1,527,561 1,498,520 1,301,001 1,167,558 1,476,598 8.36%
NOSH 296,425 289,777 292,636 321,570 296,355 296,334 295,911 0.02%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 2.15% 8.79% 7.93% 1.05% 13.15% 2.29% 1.13% -
ROE 5.21% 17.83% 20.23% 2.24% 11.63% 2.85% 1.45% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 2,610.56 2,016.93 1,776.32 441.04 587.17 493.62 295.87 43.70%
EPS 42.08 124.12 105.60 10.44 51.04 11.24 7.24 34.05%
DPS 0.00 0.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.07 6.96 5.22 4.66 4.39 3.94 4.99 8.33%
Adjusted Per Share Value based on latest NOSH - 296,425
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 2,610.27 1,971.48 1,753.42 478.40 586.97 493.41 295.33 43.74%
EPS 42.08 121.32 104.24 11.32 51.02 11.24 7.23 34.08%
DPS 0.00 0.78 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.0691 6.8032 5.1527 5.0547 4.3885 3.9384 4.9808 8.36%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 9.59 8.05 3.18 2.60 4.60 2.90 2.42 -
P/RPS 0.37 0.40 0.18 0.59 0.78 0.59 0.82 -12.41%
P/EPS 22.79 6.49 3.01 24.90 9.01 25.80 33.43 -6.18%
EY 4.39 15.42 33.21 4.02 11.10 3.88 2.99 6.60%
DY 0.00 0.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.16 0.61 0.56 1.05 0.74 0.48 16.32%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/05/12 30/05/11 31/05/10 27/05/09 28/05/08 28/05/07 25/05/06 -
Price 8.48 10.20 2.85 3.06 5.20 2.87 2.44 -
P/RPS 0.32 0.51 0.16 0.69 0.89 0.58 0.82 -14.50%
P/EPS 20.15 8.22 2.70 29.31 10.19 25.53 33.70 -8.20%
EY 4.96 12.17 37.05 3.41 9.82 3.92 2.97 8.91%
DY 0.00 0.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.47 0.55 0.66 1.18 0.73 0.49 13.53%

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