[TWS] YoY Quarter Result on 30-Jun-2008 [#2]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 13.57%
YoY- 80.67%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 1,593,334 1,285,708 415,252 435,944 418,918 280,300 245,448 36.56%
PBT 254,374 155,653 20,825 86,132 24,613 11,463 9,169 73.94%
Tax -73,848 -43,234 -8,378 -23,080 -34 -5,141 -5,441 54.41%
NP 180,526 112,419 12,447 63,052 24,579 6,322 3,728 90.86%
-
NP to SH 124,417 87,498 13,211 42,947 23,771 7,788 5,095 70.28%
-
Tax Rate 29.03% 27.78% 40.23% 26.80% 0.14% 44.85% 59.34% -
Total Cost 1,412,808 1,173,289 402,805 372,892 394,339 273,978 241,720 34.19%
-
Net Worth 2,143,280 1,584,217 1,435,843 1,315,974 1,167,802 1,188,158 947,906 14.55%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 59,288 14,641 - 29,639 29,639 23,689 - -
Div Payout % 47.65% 16.73% - 69.01% 124.69% 304.18% - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 2,143,280 1,584,217 1,435,843 1,315,974 1,167,802 1,188,158 947,906 14.55%
NOSH 296,442 292,831 310,117 296,390 296,396 296,121 296,220 0.01%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 11.33% 8.74% 3.00% 14.46% 5.87% 2.26% 1.52% -
ROE 5.80% 5.52% 0.92% 3.26% 2.04% 0.66% 0.54% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 537.48 439.06 133.90 147.08 141.34 94.66 82.86 36.54%
EPS 41.97 29.88 4.36 14.49 8.02 2.63 1.72 70.26%
DPS 20.00 5.00 0.00 10.00 10.00 8.00 0.00 -
NAPS 7.23 5.41 4.63 4.44 3.94 4.0124 3.20 14.54%
Adjusted Per Share Value based on latest NOSH - 296,390
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 537.46 433.69 140.07 147.05 141.31 94.55 82.79 36.56%
EPS 41.97 29.51 4.46 14.49 8.02 2.63 1.72 70.26%
DPS 20.00 4.94 0.00 10.00 10.00 7.99 0.00 -
NAPS 7.2296 5.3438 4.8433 4.439 3.9392 4.0078 3.1974 14.55%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 10.42 3.05 2.88 4.78 3.68 2.39 2.52 -
P/RPS 1.94 0.69 2.15 3.25 2.60 2.52 3.04 -7.20%
P/EPS 24.83 10.21 67.61 32.99 45.89 90.87 146.51 -25.59%
EY 4.03 9.80 1.48 3.03 2.18 1.10 0.68 34.50%
DY 1.92 1.64 0.00 2.09 2.72 3.35 0.00 -
P/NAPS 1.44 0.56 0.62 1.08 0.93 0.60 0.79 10.51%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 25/08/10 28/08/09 27/08/08 27/08/07 24/08/06 17/08/05 -
Price 9.15 3.53 2.94 3.60 2.96 2.61 2.55 -
P/RPS 1.70 0.80 2.20 2.45 2.09 2.76 3.08 -9.42%
P/EPS 21.80 11.81 69.01 24.84 36.91 99.24 148.26 -27.33%
EY 4.59 8.46 1.45 4.03 2.71 1.01 0.67 37.79%
DY 2.19 1.42 0.00 2.78 3.38 3.07 0.00 -
P/NAPS 1.27 0.65 0.63 0.81 0.75 0.65 0.80 8.00%

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