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

Stock
[TWSCORP] TRADEWINDS CORPORATION BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 952.07%
YoY- 12.18%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 513,340 509,268 492,436 500,968 443,960 411,940 370,260 5.59%
PBT 58,724 77,312 66,312 87,588 33,492 11,448 46,008 4.14%
Tax -36,904 -27,568 -16,932 -18,488 -18,856 81,616 11,288 -
NP 21,820 49,744 49,380 69,100 14,636 93,064 57,296 -14.84%
-
NP to SH 23,396 53,612 47,792 67,276 15,708 -24,048 31,864 -5.01%
-
Tax Rate 62.84% 35.66% 25.53% 21.11% 56.30% -712.93% -24.53% -
Total Cost 491,520 459,524 443,056 431,868 429,324 318,876 312,964 7.80%
-
Net Worth 1,798,843 2,128,086 1,102,941 1,810,144 1,786,348 1,436,199 1,359,323 4.77%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - 22,058 - - - - -
Div Payout % - - 46.16% - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,798,843 2,128,086 1,102,941 1,810,144 1,786,348 1,436,199 1,359,323 4.77%
NOSH 1,103,584 1,107,685 1,102,941 1,106,513 1,090,833 1,113,333 622,343 10.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 4.25% 9.77% 10.03% 13.79% 3.30% 22.59% 15.47% -
ROE 1.30% 2.52% 4.33% 3.72% 0.88% -1.67% 2.34% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 46.52 45.98 44.65 45.27 40.70 37.00 59.49 -4.01%
EPS 2.12 4.84 4.32 6.08 1.44 -2.16 5.12 -13.65%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.9212 1.00 1.6359 1.6376 1.29 2.1842 -4.75%
Adjusted Per Share Value based on latest NOSH - 1,107,685
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 46.40 46.03 44.51 45.28 40.13 37.23 33.47 5.58%
EPS 2.11 4.85 4.32 6.08 1.42 -2.17 2.88 -5.04%
DPS 0.00 0.00 1.99 0.00 0.00 0.00 0.00 -
NAPS 1.6259 1.9235 0.9969 1.6362 1.6146 1.2982 1.2287 4.77%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.04 0.80 0.99 0.60 0.37 0.71 0.88 -
P/RPS 2.24 1.74 2.22 1.33 0.91 1.92 1.48 7.14%
P/EPS 49.06 16.53 22.85 9.87 25.69 -32.87 17.19 19.08%
EY 2.04 6.05 4.38 10.13 3.89 -3.04 5.82 -16.01%
DY 0.00 0.00 2.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.42 0.99 0.37 0.23 0.55 0.40 8.14%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 29/05/12 27/05/11 19/05/10 29/05/09 30/05/08 31/05/07 -
Price 1.08 0.71 0.99 0.64 0.67 0.62 1.40 -
P/RPS 2.32 1.54 2.22 1.41 1.65 1.68 2.35 -0.21%
P/EPS 50.94 14.67 22.85 10.53 46.53 -28.70 27.34 10.91%
EY 1.96 6.82 4.38 9.50 2.15 -3.48 3.66 -9.87%
DY 0.00 0.00 2.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.37 0.99 0.39 0.41 0.48 0.64 0.51%

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