[TWS] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 79.66%
YoY- 532.69%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 1,566,599 843,635 380,794 454,712 350,668 259,575 214,821 39.23%
PBT 280,689 251,881 30,262 115,944 14,113 5,946 20,632 54.47%
Tax -38,719 -41,928 2,353 -9,604 1,536 -3,606 -2,747 55.39%
NP 241,970 209,953 32,615 106,340 15,649 2,340 17,885 54.33%
-
NP to SH 192,543 182,499 32,715 74,233 11,733 2,479 17,885 48.56%
-
Tax Rate 13.79% 16.65% -7.78% 8.28% -10.88% 60.65% 13.31% -
Total Cost 1,324,629 633,682 348,179 348,372 335,019 257,235 196,936 37.37%
-
Net Worth 1,986,789 1,548,722 1,186,124 1,262,724 1,158,781 1,080,121 888,789 14.34%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - 38,533 35,554 29,752 35,551 -
Div Payout % - - - 51.91% 303.03% 1,200.20% 198.78% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 1,986,789 1,548,722 1,186,124 1,262,724 1,158,781 1,080,121 888,789 14.34%
NOSH 290,891 387,180 296,531 296,414 296,287 297,529 296,263 -0.30%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 15.45% 24.89% 8.56% 23.39% 4.46% 0.90% 8.33% -
ROE 9.69% 11.78% 2.76% 5.88% 1.01% 0.23% 2.01% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 538.55 217.89 128.42 153.40 118.35 87.24 72.51 39.65%
EPS 64.94 61.88 11.09 25.04 3.96 0.84 6.03 48.57%
DPS 0.00 0.00 0.00 13.00 12.00 10.00 12.00 -
NAPS 6.83 4.00 4.00 4.26 3.911 3.6303 3.00 14.68%
Adjusted Per Share Value based on latest NOSH - 296,414
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 528.44 284.57 128.45 153.38 118.29 87.56 72.46 39.23%
EPS 64.95 61.56 11.04 25.04 3.96 0.84 6.03 48.58%
DPS 0.00 0.00 0.00 13.00 11.99 10.04 11.99 -
NAPS 6.7017 5.2241 4.001 4.2594 3.9087 3.6434 2.998 14.34%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 6.70 2.76 3.00 5.45 2.72 2.50 2.68 -
P/RPS 1.24 1.27 2.34 3.55 2.30 2.87 3.70 -16.64%
P/EPS 10.12 5.86 27.19 21.76 68.69 300.05 44.39 -21.83%
EY 9.88 17.08 3.68 4.60 1.46 0.33 2.25 27.95%
DY 0.00 0.00 0.00 2.39 4.41 4.00 4.48 -
P/NAPS 0.98 0.69 0.75 1.28 0.70 0.69 0.89 1.61%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 23/02/10 27/02/09 27/02/08 27/02/07 28/02/06 24/02/05 -
Price 7.56 2.78 2.82 3.96 3.24 2.51 2.76 -
P/RPS 1.40 1.28 2.20 2.58 2.74 2.88 3.81 -15.36%
P/EPS 11.42 5.90 25.56 15.81 81.82 301.25 45.72 -20.63%
EY 8.76 16.96 3.91 6.32 1.22 0.33 2.19 25.97%
DY 0.00 0.00 0.00 3.28 3.70 3.98 4.35 -
P/NAPS 1.11 0.70 0.71 0.93 0.83 0.69 0.92 3.17%

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