[TWS] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 128.72%
YoY- 105.75%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 3,984,780 1,225,763 1,386,772 1,236,125 800,971 710,008 635,028 35.79%
PBT 525,906 97,344 268,546 137,672 52,458 47,438 82,356 36.18%
Tax -141,062 -32,203 -78,919 -39,343 -17,533 -19,440 -25,590 32.89%
NP 384,844 65,141 189,627 98,329 34,925 27,998 56,766 37.55%
-
NP to SH 288,596 58,474 128,020 73,416 35,682 30,536 56,766 31.11%
-
Tax Rate 26.82% 33.08% 29.39% 28.58% 33.42% 40.98% 31.07% -
Total Cost 3,599,936 1,160,622 1,197,145 1,137,796 766,046 682,010 578,262 35.61%
-
Net Worth 1,698,310 1,411,441 1,340,088 1,189,007 1,192,501 963,514 957,463 10.01%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 14,590 - 29,647 29,651 23,708 23,717 23,714 -7.77%
Div Payout % 5.06% - 23.16% 40.39% 66.45% 77.67% 41.78% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,698,310 1,411,441 1,340,088 1,189,007 1,192,501 963,514 957,463 10.01%
NOSH 291,805 296,521 296,479 296,510 296,362 296,466 296,428 -0.26%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 9.66% 5.31% 13.67% 7.95% 4.36% 3.94% 8.94% -
ROE 16.99% 4.14% 9.55% 6.17% 2.99% 3.17% 5.93% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 1,365.56 413.38 467.75 416.89 270.27 239.49 214.23 36.14%
EPS 98.90 19.72 43.18 24.76 12.04 10.30 19.15 31.45%
DPS 5.00 0.00 10.00 10.00 8.00 8.00 8.00 -7.53%
NAPS 5.82 4.76 4.52 4.01 4.0238 3.25 3.23 10.30%
Adjusted Per Share Value based on latest NOSH - 296,398
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 1,344.13 413.47 467.78 416.96 270.18 239.50 214.20 35.79%
EPS 97.35 19.72 43.18 24.76 12.04 10.30 19.15 31.11%
DPS 4.92 0.00 10.00 10.00 8.00 8.00 8.00 -7.77%
NAPS 5.7287 4.761 4.5203 4.0107 4.0225 3.2501 3.2297 10.01%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 3.97 2.85 3.14 3.20 3.00 2.56 2.54 -
P/RPS 0.29 0.69 0.67 0.77 1.11 1.07 1.19 -20.95%
P/EPS 4.01 14.45 7.27 12.92 24.92 24.85 13.26 -18.06%
EY 24.91 6.92 13.75 7.74 4.01 4.02 7.54 22.02%
DY 1.26 0.00 3.18 3.13 2.67 3.13 3.15 -14.15%
P/NAPS 0.68 0.60 0.69 0.80 0.75 0.79 0.79 -2.46%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 02/12/10 23/11/09 26/11/08 27/11/07 22/11/06 24/11/05 26/11/04 -
Price 4.96 2.75 2.80 4.08 2.69 2.50 2.65 -
P/RPS 0.36 0.67 0.60 0.98 1.00 1.04 1.24 -18.61%
P/EPS 5.02 13.95 6.48 16.48 22.34 24.27 13.84 -15.54%
EY 19.94 7.17 15.42 6.07 4.48 4.12 7.23 18.41%
DY 1.01 0.00 3.57 2.45 2.97 3.20 3.02 -16.67%
P/NAPS 0.85 0.58 0.62 1.02 0.67 0.77 0.82 0.60%

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