[TWS] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 113.57%
YoY- 151.61%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 3,054,489 2,585,246 769,816 870,972 784,609 499,180 465,660 36.79%
PBT 438,323 292,190 29,611 167,922 38,377 17,112 21,630 65.07%
Tax -129,373 -76,777 -13,425 -47,670 -5,437 -8,316 -11,464 49.74%
NP 308,950 215,413 16,186 120,252 32,940 8,796 10,166 76.60%
-
NP to SH 214,335 164,754 21,604 80,762 32,098 13,144 12,295 60.99%
-
Tax Rate 29.52% 26.28% 45.34% 28.39% 14.17% 48.60% 53.00% -
Total Cost 2,745,539 2,369,833 753,630 750,720 751,669 490,384 455,494 34.88%
-
Net Worth 2,143,349 1,583,722 1,435,100 1,316,385 1,167,738 1,190,496 948,048 14.55%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 59,290 14,636 - 29,648 29,638 23,736 - -
Div Payout % 27.66% 8.88% - 36.71% 92.34% 180.59% - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 2,143,349 1,583,722 1,435,100 1,316,385 1,167,738 1,190,496 948,048 14.55%
NOSH 296,452 292,739 309,956 296,483 296,380 296,704 296,265 0.01%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 10.11% 8.33% 2.10% 13.81% 4.20% 1.76% 2.18% -
ROE 10.00% 10.40% 1.51% 6.14% 2.75% 1.10% 1.30% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 1,030.35 883.12 248.36 293.77 264.73 168.24 157.18 36.78%
EPS 72.30 56.28 6.97 27.24 10.83 4.43 4.15 60.97%
DPS 20.00 5.00 0.00 10.00 10.00 8.00 0.00 -
NAPS 7.23 5.41 4.63 4.44 3.94 4.0124 3.20 14.54%
Adjusted Per Share Value based on latest NOSH - 296,390
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 1,030.33 872.04 259.67 293.79 264.66 168.38 157.07 36.79%
EPS 72.30 55.57 7.29 27.24 10.83 4.43 4.15 60.97%
DPS 20.00 4.94 0.00 10.00 10.00 8.01 0.00 -
NAPS 7.2298 5.3421 4.8408 4.4404 3.939 4.0157 3.1979 14.55%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 10.42 3.05 2.88 4.78 3.68 2.39 2.52 -
P/RPS 1.01 0.35 1.16 1.63 1.39 1.42 1.60 -7.37%
P/EPS 14.41 5.42 41.32 17.55 33.98 53.95 60.72 -21.30%
EY 6.94 18.45 2.42 5.70 2.94 1.85 1.65 27.03%
DY 1.92 1.64 0.00 2.09 2.72 3.35 0.00 -
P/NAPS 1.44 0.56 0.62 1.08 0.93 0.60 0.79 10.51%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 25/08/10 28/08/09 27/08/08 27/08/07 24/08/06 17/08/05 -
Price 9.15 3.53 2.94 3.60 2.96 2.61 2.55 -
P/RPS 0.89 0.40 1.18 1.23 1.12 1.55 1.62 -9.49%
P/EPS 12.66 6.27 42.18 13.22 27.33 58.92 61.45 -23.13%
EY 7.90 15.94 2.37 7.57 3.66 1.70 1.63 30.07%
DY 2.19 1.42 0.00 2.78 3.38 3.07 0.00 -
P/NAPS 1.27 0.65 0.63 0.81 0.75 0.65 0.80 8.00%

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