[TWS] YoY Quarter Result on 30-Sep-2008 [#3]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 10.04%
YoY- 14.38%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 1,672,947 1,399,534 455,947 515,800 451,516 301,791 244,348 37.77%
PBT 234,922 233,716 67,733 100,624 99,295 35,346 25,808 44.47%
Tax -35,218 -64,285 -18,778 -31,249 -33,906 -9,217 -7,976 28.07%
NP 199,704 169,431 48,955 69,375 65,389 26,129 17,832 49.54%
-
NP to SH 144,387 123,842 36,870 47,258 41,318 22,538 18,241 41.14%
-
Tax Rate 14.99% 27.51% 27.72% 31.06% 34.15% 26.08% 30.91% -
Total Cost 1,473,243 1,230,103 406,992 446,425 386,127 275,662 226,516 36.60%
-
Net Worth 2,244,372 1,703,120 1,398,415 1,340,063 1,188,559 1,193,268 963,955 15.11%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 59,296 - - - - - 23,728 16.48%
Div Payout % 41.07% - - - - - 130.08% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 2,244,372 1,703,120 1,398,415 1,340,063 1,188,559 1,193,268 963,955 15.11%
NOSH 296,482 292,632 293,784 296,474 296,398 296,552 296,601 -0.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 11.94% 12.11% 10.74% 13.45% 14.48% 8.66% 7.30% -
ROE 6.43% 7.27% 2.64% 3.53% 3.48% 1.89% 1.89% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 564.26 478.26 155.20 173.98 152.33 101.77 82.38 37.78%
EPS 48.70 42.32 12.55 15.94 13.94 7.60 6.15 41.15%
DPS 20.00 0.00 0.00 0.00 0.00 0.00 8.00 16.49%
NAPS 7.57 5.82 4.76 4.52 4.01 4.0238 3.25 15.12%
Adjusted Per Share Value based on latest NOSH - 296,474
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 564.31 472.08 153.80 173.99 152.30 101.80 82.42 37.77%
EPS 48.70 41.77 12.44 15.94 13.94 7.60 6.15 41.15%
DPS 20.00 0.00 0.00 0.00 0.00 0.00 8.00 16.49%
NAPS 7.5706 5.7449 4.7171 4.5202 4.0092 4.0251 3.2516 15.11%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 7.77 3.97 2.85 3.14 3.20 3.00 2.56 -
P/RPS 1.38 0.83 1.84 1.80 2.10 2.95 3.11 -12.65%
P/EPS 15.95 9.38 22.71 19.70 22.96 39.47 41.63 -14.77%
EY 6.27 10.66 4.40 5.08 4.36 2.53 2.40 17.34%
DY 2.57 0.00 0.00 0.00 0.00 0.00 3.13 -3.23%
P/NAPS 1.03 0.68 0.60 0.69 0.80 0.75 0.79 4.51%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 02/12/10 23/11/09 26/11/08 27/11/07 22/11/06 24/11/05 -
Price 9.28 4.96 2.75 2.80 4.08 2.69 2.50 -
P/RPS 1.64 1.04 1.77 1.61 2.68 2.64 3.03 -9.72%
P/EPS 19.06 11.72 21.91 17.57 29.27 35.39 40.65 -11.85%
EY 5.25 8.53 4.56 5.69 3.42 2.83 2.46 13.46%
DY 2.16 0.00 0.00 0.00 0.00 0.00 3.20 -6.33%
P/NAPS 1.23 0.85 0.58 0.62 1.02 0.67 0.77 8.11%

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