[TWS] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 73.82%
YoY- 83.33%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 1,399,534 455,947 515,800 451,516 301,791 244,348 222,303 35.86%
PBT 233,716 67,733 100,624 99,295 35,346 25,808 29,368 41.27%
Tax -64,285 -18,778 -31,249 -33,906 -9,217 -7,976 -9,565 37.35%
NP 169,431 48,955 69,375 65,389 26,129 17,832 19,803 42.99%
-
NP to SH 123,842 36,870 47,258 41,318 22,538 18,241 19,803 35.71%
-
Tax Rate 27.51% 27.72% 31.06% 34.15% 26.08% 30.91% 32.57% -
Total Cost 1,230,103 406,992 446,425 386,127 275,662 226,516 202,500 35.05%
-
Net Worth 1,703,120 1,398,415 1,340,063 1,188,559 1,193,268 963,955 957,540 10.06%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - 23,728 23,716 -
Div Payout % - - - - - 130.08% 119.76% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,703,120 1,398,415 1,340,063 1,188,559 1,193,268 963,955 957,540 10.06%
NOSH 292,632 293,784 296,474 296,398 296,552 296,601 296,452 -0.21%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 12.11% 10.74% 13.45% 14.48% 8.66% 7.30% 8.91% -
ROE 7.27% 2.64% 3.53% 3.48% 1.89% 1.89% 2.07% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 478.26 155.20 173.98 152.33 101.77 82.38 74.99 36.15%
EPS 42.32 12.55 15.94 13.94 7.60 6.15 6.68 36.00%
DPS 0.00 0.00 0.00 0.00 0.00 8.00 8.00 -
NAPS 5.82 4.76 4.52 4.01 4.0238 3.25 3.23 10.30%
Adjusted Per Share Value based on latest NOSH - 296,398
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 472.08 153.80 173.99 152.30 101.80 82.42 74.99 35.86%
EPS 41.77 12.44 15.94 13.94 7.60 6.15 6.68 35.71%
DPS 0.00 0.00 0.00 0.00 0.00 8.00 8.00 -
NAPS 5.7449 4.7171 4.5202 4.0092 4.0251 3.2516 3.2299 10.06%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 3.97 2.85 3.14 3.20 3.00 2.56 2.54 -
P/RPS 0.83 1.84 1.80 2.10 2.95 3.11 3.39 -20.89%
P/EPS 9.38 22.71 19.70 22.96 39.47 41.63 38.02 -20.79%
EY 10.66 4.40 5.08 4.36 2.53 2.40 2.63 26.25%
DY 0.00 0.00 0.00 0.00 0.00 3.13 3.15 -
P/NAPS 0.68 0.60 0.69 0.80 0.75 0.79 0.79 -2.46%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 02/12/10 23/11/09 26/11/08 27/11/07 22/11/06 24/11/05 26/11/04 -
Price 4.96 2.75 2.80 4.08 2.69 2.50 2.65 -
P/RPS 1.04 1.77 1.61 2.68 2.64 3.03 3.53 -18.42%
P/EPS 11.72 21.91 17.57 29.27 35.39 40.65 39.67 -18.38%
EY 8.53 4.56 5.69 3.42 2.83 2.46 2.52 22.52%
DY 0.00 0.00 0.00 0.00 0.00 3.20 3.02 -
P/NAPS 0.85 0.58 0.62 1.02 0.67 0.77 0.82 0.60%

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