[TWS] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 185.47%
YoY- 205.23%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 1,285,708 415,252 435,944 418,918 280,300 245,448 219,198 34.27%
PBT 155,653 20,825 86,132 24,613 11,463 9,169 24,722 35.86%
Tax -43,234 -8,378 -23,080 -34 -5,141 -5,441 -7,485 33.93%
NP 112,419 12,447 63,052 24,579 6,322 3,728 17,237 36.66%
-
NP to SH 87,498 13,211 42,947 23,771 7,788 5,095 17,237 31.07%
-
Tax Rate 27.78% 40.23% 26.80% 0.14% 44.85% 59.34% 30.28% -
Total Cost 1,173,289 402,805 372,892 394,339 273,978 241,720 201,961 34.05%
-
Net Worth 1,584,217 1,435,843 1,315,974 1,167,802 1,188,158 947,906 937,502 9.13%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 14,641 - 29,639 29,639 23,689 - - -
Div Payout % 16.73% - 69.01% 124.69% 304.18% - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,584,217 1,435,843 1,315,974 1,167,802 1,188,158 947,906 937,502 9.13%
NOSH 292,831 310,117 296,390 296,396 296,121 296,220 296,678 -0.21%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 8.74% 3.00% 14.46% 5.87% 2.26% 1.52% 7.86% -
ROE 5.52% 0.92% 3.26% 2.04% 0.66% 0.54% 1.84% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 439.06 133.90 147.08 141.34 94.66 82.86 73.88 34.56%
EPS 29.88 4.36 14.49 8.02 2.63 1.72 5.81 31.36%
DPS 5.00 0.00 10.00 10.00 8.00 0.00 0.00 -
NAPS 5.41 4.63 4.44 3.94 4.0124 3.20 3.16 9.37%
Adjusted Per Share Value based on latest NOSH - 296,396
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 433.69 140.07 147.05 141.31 94.55 82.79 73.94 34.27%
EPS 29.51 4.46 14.49 8.02 2.63 1.72 5.81 31.09%
DPS 4.94 0.00 10.00 10.00 7.99 0.00 0.00 -
NAPS 5.3438 4.8433 4.439 3.9392 4.0078 3.1974 3.1623 9.13%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 3.05 2.88 4.78 3.68 2.39 2.52 2.68 -
P/RPS 0.69 2.15 3.25 2.60 2.52 3.04 3.63 -24.16%
P/EPS 10.21 67.61 32.99 45.89 90.87 146.51 46.13 -22.21%
EY 9.80 1.48 3.03 2.18 1.10 0.68 2.17 28.55%
DY 1.64 0.00 2.09 2.72 3.35 0.00 0.00 -
P/NAPS 0.56 0.62 1.08 0.93 0.60 0.79 0.85 -6.71%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 28/08/09 27/08/08 27/08/07 24/08/06 17/08/05 20/08/04 -
Price 3.53 2.94 3.60 2.96 2.61 2.55 2.66 -
P/RPS 0.80 2.20 2.45 2.09 2.76 3.08 3.60 -22.16%
P/EPS 11.81 69.01 24.84 36.91 99.24 148.26 45.78 -20.20%
EY 8.46 1.45 4.03 2.71 1.01 0.67 2.18 25.34%
DY 1.42 0.00 2.78 3.38 3.07 0.00 0.00 -
P/NAPS 0.65 0.63 0.81 0.75 0.65 0.80 0.84 -4.18%

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