[TWS] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 157.4%
YoY- -73.25%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 4,097,246 3,054,489 2,585,246 769,816 870,972 784,609 499,180 41.98%
PBT 224,283 438,323 292,190 29,611 167,922 38,377 17,112 53.48%
Tax -81,469 -129,373 -76,777 -13,425 -47,670 -5,437 -8,316 46.22%
NP 142,814 308,950 215,413 16,186 120,252 32,940 8,796 59.06%
-
NP to SH 99,049 214,335 164,754 21,604 80,762 32,098 13,144 39.97%
-
Tax Rate 36.32% 29.52% 26.28% 45.34% 28.39% 14.17% 48.60% -
Total Cost 3,954,432 2,745,539 2,369,833 753,630 750,720 751,669 490,384 41.56%
-
Net Worth 2,395,438 2,143,349 1,583,722 1,435,100 1,316,385 1,167,738 1,190,496 12.34%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 74,116 59,290 14,636 - 29,648 29,638 23,736 20.87%
Div Payout % 74.83% 27.66% 8.88% - 36.71% 92.34% 180.59% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 2,395,438 2,143,349 1,583,722 1,435,100 1,316,385 1,167,738 1,190,496 12.34%
NOSH 296,465 296,452 292,739 309,956 296,483 296,380 296,704 -0.01%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 3.49% 10.11% 8.33% 2.10% 13.81% 4.20% 1.76% -
ROE 4.13% 10.00% 10.40% 1.51% 6.14% 2.75% 1.10% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1,382.03 1,030.35 883.12 248.36 293.77 264.73 168.24 42.00%
EPS 33.41 72.30 56.28 6.97 27.24 10.83 4.43 39.99%
DPS 25.00 20.00 5.00 0.00 10.00 10.00 8.00 20.89%
NAPS 8.08 7.23 5.41 4.63 4.44 3.94 4.0124 12.36%
Adjusted Per Share Value based on latest NOSH - 310,117
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1,382.06 1,030.33 872.04 259.67 293.79 264.66 168.38 41.98%
EPS 33.41 72.30 55.57 7.29 27.24 10.83 4.43 39.99%
DPS 25.00 20.00 4.94 0.00 10.00 10.00 8.01 20.86%
NAPS 8.0802 7.2298 5.3421 4.8408 4.4404 3.939 4.0157 12.34%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 8.95 10.42 3.05 2.88 4.78 3.68 2.39 -
P/RPS 0.65 1.01 0.35 1.16 1.63 1.39 1.42 -12.20%
P/EPS 26.79 14.41 5.42 41.32 17.55 33.98 53.95 -11.00%
EY 3.73 6.94 18.45 2.42 5.70 2.94 1.85 12.38%
DY 2.79 1.92 1.64 0.00 2.09 2.72 3.35 -2.99%
P/NAPS 1.11 1.44 0.56 0.62 1.08 0.93 0.60 10.78%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 25/08/11 25/08/10 28/08/09 27/08/08 27/08/07 24/08/06 -
Price 7.53 9.15 3.53 2.94 3.60 2.96 2.61 -
P/RPS 0.54 0.89 0.40 1.18 1.23 1.12 1.55 -16.10%
P/EPS 22.54 12.66 6.27 42.18 13.22 27.33 58.92 -14.78%
EY 4.44 7.90 15.94 2.37 7.57 3.66 1.70 17.33%
DY 3.32 2.19 1.42 0.00 2.78 3.38 3.07 1.31%
P/NAPS 0.93 1.27 0.65 0.63 0.81 0.75 0.65 6.14%

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