[TWS] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 285.47%
YoY- 144.2%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 2,585,246 769,816 870,972 784,609 499,180 465,660 412,725 35.75%
PBT 292,190 29,611 167,922 38,377 17,112 21,630 52,988 32.89%
Tax -76,777 -13,425 -47,670 -5,437 -8,316 -11,464 -16,025 29.82%
NP 215,413 16,186 120,252 32,940 8,796 10,166 36,963 34.12%
-
NP to SH 164,754 21,604 80,762 32,098 13,144 12,295 36,963 28.27%
-
Tax Rate 26.28% 45.34% 28.39% 14.17% 48.60% 53.00% 30.24% -
Total Cost 2,369,833 753,630 750,720 751,669 490,384 455,494 375,762 35.90%
-
Net Worth 1,583,722 1,435,100 1,316,385 1,167,738 1,190,496 948,048 936,672 9.14%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 14,636 - 29,648 29,638 23,736 - - -
Div Payout % 8.88% - 36.71% 92.34% 180.59% - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,583,722 1,435,100 1,316,385 1,167,738 1,190,496 948,048 936,672 9.14%
NOSH 292,739 309,956 296,483 296,380 296,704 296,265 296,415 -0.20%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 8.33% 2.10% 13.81% 4.20% 1.76% 2.18% 8.96% -
ROE 10.40% 1.51% 6.14% 2.75% 1.10% 1.30% 3.95% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 883.12 248.36 293.77 264.73 168.24 157.18 139.24 36.03%
EPS 56.28 6.97 27.24 10.83 4.43 4.15 12.47 28.53%
DPS 5.00 0.00 10.00 10.00 8.00 0.00 0.00 -
NAPS 5.41 4.63 4.44 3.94 4.0124 3.20 3.16 9.37%
Adjusted Per Share Value based on latest NOSH - 296,396
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 872.04 259.67 293.79 264.66 168.38 157.07 139.22 35.75%
EPS 55.57 7.29 27.24 10.83 4.43 4.15 12.47 28.26%
DPS 4.94 0.00 10.00 10.00 8.01 0.00 0.00 -
NAPS 5.3421 4.8408 4.4404 3.939 4.0157 3.1979 3.1595 9.14%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 3.05 2.88 4.78 3.68 2.39 2.52 2.68 -
P/RPS 0.35 1.16 1.63 1.39 1.42 1.60 1.92 -24.69%
P/EPS 5.42 41.32 17.55 33.98 53.95 60.72 21.49 -20.50%
EY 18.45 2.42 5.70 2.94 1.85 1.65 4.65 25.80%
DY 1.64 0.00 2.09 2.72 3.35 0.00 0.00 -
P/NAPS 0.56 0.62 1.08 0.93 0.60 0.79 0.85 -6.71%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 28/08/09 27/08/08 27/08/07 24/08/06 17/08/05 20/08/04 -
Price 3.53 2.94 3.60 2.96 2.61 2.55 2.66 -
P/RPS 0.40 1.18 1.23 1.12 1.55 1.62 1.91 -22.92%
P/EPS 6.27 42.18 13.22 27.33 58.92 61.45 21.33 -18.45%
EY 15.94 2.37 7.57 3.66 1.70 1.63 4.69 22.60%
DY 1.42 0.00 2.78 3.38 3.07 0.00 0.00 -
P/NAPS 0.65 0.63 0.81 0.75 0.65 0.80 0.84 -4.18%

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