[TWS] YoY Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 101.11%
YoY- 216.56%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 5,551,379 2,069,398 1,767,566 1,690,837 1,151,154 969,583 849,849 36.70%
PBT 806,595 349,225 298,808 253,616 65,438 53,384 102,988 40.89%
Tax -179,781 -74,131 -76,566 -48,947 -15,828 -23,046 -28,337 36.04%
NP 626,814 275,094 222,242 204,669 49,610 30,338 74,651 42.54%
-
NP to SH 481,139 240,973 160,735 147,649 46,641 33,015 74,651 36.39%
-
Tax Rate 22.29% 21.23% 25.62% 19.30% 24.19% 43.17% 27.51% -
Total Cost 4,924,565 1,794,304 1,545,324 1,486,168 1,101,544 939,245 775,198 36.07%
-
Net Worth 1,985,895 1,577,120 1,372,745 1,262,928 1,159,428 1,030,619 1,094,802 10.42%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 43,742 - 29,648 68,186 59,305 53,378 59,301 -4.94%
Div Payout % 9.09% - 18.45% 46.18% 127.15% 161.68% 79.44% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 1,985,895 1,577,120 1,372,745 1,262,928 1,159,428 1,030,619 1,094,802 10.42%
NOSH 291,614 296,451 296,489 296,462 296,529 296,547 296,509 -0.27%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 11.29% 13.29% 12.57% 12.10% 4.31% 3.13% 8.78% -
ROE 24.23% 15.28% 11.71% 11.69% 4.02% 3.20% 6.82% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 1,903.67 698.06 596.17 570.34 388.21 326.96 286.62 37.08%
EPS 162.29 81.81 56.09 49.80 15.73 11.14 25.18 36.39%
DPS 15.00 0.00 10.00 23.00 20.00 18.00 20.00 -4.67%
NAPS 6.81 5.32 4.63 4.26 3.91 3.4754 3.6923 10.73%
Adjusted Per Share Value based on latest NOSH - 296,414
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 1,872.57 698.04 596.23 570.35 388.30 327.06 286.67 36.70%
EPS 162.30 81.28 54.22 49.80 15.73 11.14 25.18 36.40%
DPS 14.75 0.00 10.00 23.00 20.00 18.01 20.00 -4.94%
NAPS 6.6987 5.3199 4.6305 4.2601 3.9109 3.4764 3.6929 10.42%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 6.70 2.76 3.00 5.45 2.72 2.50 2.68 -
P/RPS 0.35 0.40 0.50 0.96 0.70 0.76 0.94 -15.17%
P/EPS 4.06 3.40 5.53 10.94 17.29 22.46 10.64 -14.82%
EY 24.63 29.45 18.07 9.14 5.78 4.45 9.39 17.42%
DY 2.24 0.00 3.33 4.22 7.35 7.20 7.46 -18.16%
P/NAPS 0.98 0.52 0.65 1.28 0.70 0.72 0.73 5.02%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 23/02/10 27/02/09 27/02/08 27/02/07 28/02/06 24/02/05 -
Price 7.56 2.78 2.82 3.96 3.24 2.51 2.76 -
P/RPS 0.40 0.40 0.47 0.69 0.83 0.77 0.96 -13.57%
P/EPS 4.58 3.42 5.20 7.95 20.60 22.55 10.96 -13.52%
EY 21.82 29.24 19.22 12.58 4.85 4.44 9.12 15.64%
DY 1.98 0.00 3.55 5.81 6.17 7.17 7.25 -19.44%
P/NAPS 1.11 0.52 0.61 0.93 0.83 0.72 0.75 6.74%

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