[TWS] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 67.37%
YoY- 24.3%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 6,229,444 4,727,436 3,984,780 1,225,763 1,386,772 1,236,125 800,971 40.71%
PBT 384,785 673,245 525,906 97,344 268,546 137,672 52,458 39.34%
Tax -125,913 -164,591 -141,062 -32,203 -78,919 -39,343 -17,533 38.85%
NP 258,872 508,654 384,844 65,141 189,627 98,329 34,925 39.59%
-
NP to SH 167,851 358,722 288,596 58,474 128,020 73,416 35,682 29.41%
-
Tax Rate 32.72% 24.45% 26.82% 33.08% 29.39% 28.58% 33.42% -
Total Cost 5,970,572 4,218,782 3,599,936 1,160,622 1,197,145 1,137,796 766,046 40.76%
-
Net Worth 2,442,762 2,244,236 1,698,310 1,411,441 1,340,088 1,189,007 1,192,501 12.68%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 59,292 14,590 - 29,647 29,651 23,708 -
Div Payout % - 16.53% 5.06% - 23.16% 40.39% 66.45% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 2,442,762 2,244,236 1,698,310 1,411,441 1,340,088 1,189,007 1,192,501 12.68%
NOSH 296,451 296,464 291,805 296,521 296,479 296,510 296,362 0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.16% 10.76% 9.66% 5.31% 13.67% 7.95% 4.36% -
ROE 6.87% 15.98% 16.99% 4.14% 9.55% 6.17% 2.99% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2,101.33 1,594.60 1,365.56 413.38 467.75 416.89 270.27 40.70%
EPS 56.62 121.00 98.90 19.72 43.18 24.76 12.04 29.40%
DPS 0.00 20.00 5.00 0.00 10.00 10.00 8.00 -
NAPS 8.24 7.57 5.82 4.76 4.52 4.01 4.0238 12.67%
Adjusted Per Share Value based on latest NOSH - 296,482
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2,101.29 1,594.64 1,344.13 413.47 467.78 416.96 270.18 40.71%
EPS 56.62 121.00 97.35 19.72 43.18 24.76 12.04 29.40%
DPS 0.00 20.00 4.92 0.00 10.00 10.00 8.00 -
NAPS 8.2398 7.5702 5.7287 4.761 4.5203 4.0107 4.0225 12.68%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 7.21 7.77 3.97 2.85 3.14 3.20 3.00 -
P/RPS 0.34 0.49 0.29 0.69 0.67 0.77 1.11 -17.88%
P/EPS 12.73 6.42 4.01 14.45 7.27 12.92 24.92 -10.58%
EY 7.85 15.57 24.91 6.92 13.75 7.74 4.01 11.83%
DY 0.00 2.57 1.26 0.00 3.18 3.13 2.67 -
P/NAPS 0.88 1.03 0.68 0.60 0.69 0.80 0.75 2.69%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 25/11/11 02/12/10 23/11/09 26/11/08 27/11/07 22/11/06 -
Price 6.78 9.28 4.96 2.75 2.80 4.08 2.69 -
P/RPS 0.32 0.58 0.36 0.67 0.60 0.98 1.00 -17.28%
P/EPS 11.97 7.67 5.02 13.95 6.48 16.48 22.34 -9.86%
EY 8.35 13.04 19.94 7.17 15.42 6.07 4.48 10.92%
DY 0.00 2.16 1.01 0.00 3.57 2.45 2.97 -
P/NAPS 0.82 1.23 0.85 0.58 0.62 1.02 0.67 3.42%

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