[TWS] YoY Quarter Result on 31-Dec-2011 [#4]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -19.53%
YoY- -39.65%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,922,780 2,206,020 1,566,599 843,635 380,794 454,712 350,668 32.75%
PBT 109,061 223,788 280,689 251,881 30,262 115,944 14,113 40.56%
Tax -52,497 -64,635 -38,719 -41,928 2,353 -9,604 1,536 -
NP 56,564 159,153 241,970 209,953 32,615 106,340 15,649 23.85%
-
NP to SH 40,348 116,195 192,543 182,499 32,715 74,233 11,733 22.83%
-
Tax Rate 48.14% 28.88% 13.79% 16.65% -7.78% 8.28% -10.88% -
Total Cost 1,866,216 2,046,867 1,324,629 633,682 348,179 348,372 335,019 33.10%
-
Net Worth 2,436,888 2,359,829 1,986,789 1,548,722 1,186,124 1,262,724 1,158,781 13.17%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 444 - - - - 38,533 35,554 -51.80%
Div Payout % 1.10% - - - - 51.91% 303.03% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 2,436,888 2,359,829 1,986,789 1,548,722 1,186,124 1,262,724 1,158,781 13.17%
NOSH 296,458 296,460 290,891 387,180 296,531 296,414 296,287 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 2.94% 7.21% 15.45% 24.89% 8.56% 23.39% 4.46% -
ROE 1.66% 4.92% 9.69% 11.78% 2.76% 5.88% 1.01% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 648.58 744.12 538.55 217.89 128.42 153.40 118.35 32.74%
EPS 13.61 39.19 64.94 61.88 11.09 25.04 3.96 22.82%
DPS 0.15 0.00 0.00 0.00 0.00 13.00 12.00 -51.79%
NAPS 8.22 7.96 6.83 4.00 4.00 4.26 3.911 13.16%
Adjusted Per Share Value based on latest NOSH - 296,460
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 648.58 744.12 528.44 284.57 128.45 153.38 118.29 32.75%
EPS 13.61 39.19 64.95 61.56 11.04 25.04 3.96 22.82%
DPS 0.15 0.00 0.00 0.00 0.00 13.00 11.99 -51.78%
NAPS 8.22 7.9601 6.7017 5.2241 4.001 4.2594 3.9087 13.17%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 8.94 10.04 6.70 2.76 3.00 5.45 2.72 -
P/RPS 1.38 1.35 1.24 1.27 2.34 3.55 2.30 -8.15%
P/EPS 65.69 25.62 10.12 5.86 27.19 21.76 68.69 -0.74%
EY 1.52 3.90 9.88 17.08 3.68 4.60 1.46 0.67%
DY 0.02 0.00 0.00 0.00 0.00 2.39 4.41 -59.28%
P/NAPS 1.09 1.26 0.98 0.69 0.75 1.28 0.70 7.65%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 24/02/11 23/02/10 27/02/09 27/02/08 27/02/07 -
Price 9.24 10.10 7.56 2.78 2.82 3.96 3.24 -
P/RPS 1.42 1.36 1.40 1.28 2.20 2.58 2.74 -10.36%
P/EPS 67.89 25.77 11.42 5.90 25.56 15.81 81.82 -3.05%
EY 1.47 3.88 8.76 16.96 3.91 6.32 1.22 3.15%
DY 0.02 0.00 0.00 0.00 0.00 3.28 3.70 -58.07%
P/NAPS 1.12 1.27 1.11 0.70 0.71 0.93 0.83 5.11%

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