[TWSCORP] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[TWSCORP] TRADEWINDS CORPORATION BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 1189.76%
YoY- 137.57%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 474,569 252,943 255,722 247,081 228,563 227,492 188,174 16.65%
PBT 80,386 -222,765 28,312 38,893 20,121 28,362 36,217 14.19%
Tax -5,357 13,665 -9,386 -9,379 -6,685 165,520 16,500 -
NP 75,029 -209,100 18,926 29,514 13,436 193,882 52,717 6.05%
-
NP to SH 75,438 -200,812 18,864 28,149 13,116 162,114 30,185 16.47%
-
Tax Rate 6.66% - 33.15% 24.11% 33.22% -583.60% -45.56% -
Total Cost 399,540 462,043 236,796 217,567 215,127 33,610 135,457 19.73%
-
Net Worth 1,869,358 1,913,021 1,103,421 1,816,990 1,805,929 1,598,249 1,390,630 5.04%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - 5,517 - - - - -
Div Payout % - - 29.25% - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,869,358 1,913,021 1,103,421 1,816,990 1,805,929 1,598,249 1,390,630 5.04%
NOSH 1,106,129 1,105,792 1,103,421 1,103,882 1,102,184 1,105,825 623,657 10.01%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 15.81% -82.67% 7.40% 11.95% 5.88% 85.23% 28.02% -
ROE 4.04% -10.50% 1.71% 1.55% 0.73% 10.14% 2.17% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 42.90 22.87 23.18 22.38 20.74 20.57 30.17 6.03%
EPS 6.82 -18.16 1.71 2.55 1.19 14.66 4.84 5.87%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.73 1.00 1.646 1.6385 1.4453 2.2298 -4.51%
Adjusted Per Share Value based on latest NOSH - 1,106,343
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 42.90 22.86 23.11 22.33 20.66 20.56 17.01 16.65%
EPS 6.82 -18.15 1.71 2.54 1.19 14.65 2.73 16.46%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 1.6897 1.7291 0.9974 1.6423 1.6323 1.4446 1.257 5.04%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.08 0.73 0.91 0.56 0.70 0.51 1.67 -
P/RPS 2.52 3.19 3.93 2.50 3.38 2.48 5.53 -12.26%
P/EPS 15.84 -4.02 53.23 21.96 58.82 3.48 34.50 -12.15%
EY 6.31 -24.88 1.88 4.55 1.70 28.75 2.90 13.82%
DY 0.00 0.00 0.55 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.42 0.91 0.34 0.43 0.35 0.75 -2.60%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 28/08/12 22/08/11 27/08/10 27/08/09 26/08/08 29/08/07 -
Price 1.09 0.76 0.77 0.76 0.65 0.55 1.38 -
P/RPS 2.54 3.32 3.32 3.40 3.13 2.67 4.57 -9.31%
P/EPS 15.98 -4.19 45.04 29.80 54.62 3.75 28.51 -9.18%
EY 6.26 -23.89 2.22 3.36 1.83 26.65 3.51 10.11%
DY 0.00 0.00 0.65 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.44 0.77 0.46 0.40 0.38 0.62 0.53%

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