[TWS] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 57.4%
YoY- -69.24%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 2,162,652 1,593,334 1,285,708 415,252 435,944 418,918 280,300 40.52%
PBT 149,625 254,374 155,653 20,825 86,132 24,613 11,463 53.38%
Tax -48,363 -73,848 -43,234 -8,378 -23,080 -34 -5,141 45.24%
NP 101,262 180,526 112,419 12,447 63,052 24,579 6,322 58.70%
-
NP to SH 67,865 124,417 87,498 13,211 42,947 23,771 7,788 43.40%
-
Tax Rate 32.32% 29.03% 27.78% 40.23% 26.80% 0.14% 44.85% -
Total Cost 2,061,390 1,412,808 1,173,289 402,805 372,892 394,339 273,978 39.93%
-
Net Worth 2,395,584 2,143,280 1,584,217 1,435,843 1,315,974 1,167,802 1,188,158 12.38%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 74,120 59,288 14,641 - 29,639 29,639 23,689 20.91%
Div Payout % 109.22% 47.65% 16.73% - 69.01% 124.69% 304.18% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 2,395,584 2,143,280 1,584,217 1,435,843 1,315,974 1,167,802 1,188,158 12.38%
NOSH 296,483 296,442 292,831 310,117 296,390 296,396 296,121 0.02%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 4.68% 11.33% 8.74% 3.00% 14.46% 5.87% 2.26% -
ROE 2.83% 5.80% 5.52% 0.92% 3.26% 2.04% 0.66% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 729.43 537.48 439.06 133.90 147.08 141.34 94.66 40.49%
EPS 22.89 41.97 29.88 4.36 14.49 8.02 2.63 43.37%
DPS 25.00 20.00 5.00 0.00 10.00 10.00 8.00 20.89%
NAPS 8.08 7.23 5.41 4.63 4.44 3.94 4.0124 12.36%
Adjusted Per Share Value based on latest NOSH - 310,117
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 729.50 537.46 433.69 140.07 147.05 141.31 94.55 40.52%
EPS 22.89 41.97 29.51 4.46 14.49 8.02 2.63 43.37%
DPS 25.00 20.00 4.94 0.00 10.00 10.00 7.99 20.91%
NAPS 8.0807 7.2296 5.3438 4.8433 4.439 3.9392 4.0078 12.38%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 8.95 10.42 3.05 2.88 4.78 3.68 2.39 -
P/RPS 1.23 1.94 0.69 2.15 3.25 2.60 2.52 -11.25%
P/EPS 39.10 24.83 10.21 67.61 32.99 45.89 90.87 -13.10%
EY 2.56 4.03 9.80 1.48 3.03 2.18 1.10 15.10%
DY 2.79 1.92 1.64 0.00 2.09 2.72 3.35 -2.99%
P/NAPS 1.11 1.44 0.56 0.62 1.08 0.93 0.60 10.78%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 25/08/11 25/08/10 28/08/09 27/08/08 27/08/07 24/08/06 -
Price 7.53 9.15 3.53 2.94 3.60 2.96 2.61 -
P/RPS 1.03 1.70 0.80 2.20 2.45 2.09 2.76 -15.13%
P/EPS 32.90 21.80 11.81 69.01 24.84 36.91 99.24 -16.79%
EY 3.04 4.59 8.46 1.45 4.03 2.71 1.01 20.13%
DY 3.32 2.19 1.42 0.00 2.78 3.38 3.07 1.31%
P/NAPS 0.93 1.27 0.65 0.63 0.81 0.75 0.65 6.14%

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