[TWS] YoY Quarter Result on 31-Mar-2007 [#1]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -29.03%
YoY- 55.47%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 1,299,538 354,564 435,028 365,691 218,880 220,212 193,527 37.33%
PBT 136,537 8,786 81,790 13,764 5,649 12,461 28,266 30.00%
Tax -33,543 -5,047 -24,590 -5,403 -3,175 -5,261 -8,540 25.59%
NP 102,994 3,739 57,200 8,361 2,474 7,200 19,726 31.69%
-
NP to SH 77,256 8,393 37,815 8,327 5,356 7,200 19,726 25.53%
-
Tax Rate 24.57% 57.44% 30.06% 39.25% 56.20% 42.22% 30.21% -
Total Cost 1,196,544 350,825 377,828 357,330 216,406 213,012 173,801 37.90%
-
Net Worth 1,527,561 1,498,520 1,301,001 1,167,558 1,476,598 968,888 940,322 8.41%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 1,527,561 1,498,520 1,301,001 1,167,558 1,476,598 968,888 940,322 8.41%
NOSH 292,636 321,570 296,355 296,334 295,911 296,296 296,631 -0.22%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 7.93% 1.05% 13.15% 2.29% 1.13% 3.27% 10.19% -
ROE 5.06% 0.56% 2.91% 0.71% 0.36% 0.74% 2.10% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 444.08 110.26 146.79 123.40 73.97 74.32 65.24 37.64%
EPS 26.40 2.61 12.76 2.81 1.81 2.43 6.65 25.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.22 4.66 4.39 3.94 4.99 3.27 3.17 8.66%
Adjusted Per Share Value based on latest NOSH - 296,334
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 438.35 119.60 146.74 123.35 73.83 74.28 65.28 37.33%
EPS 26.06 2.83 12.76 2.81 1.81 2.43 6.65 25.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.1527 5.0547 4.3885 3.9384 4.9808 3.2682 3.1719 8.41%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 3.18 2.60 4.60 2.90 2.42 2.74 2.70 -
P/RPS 0.72 2.36 3.13 2.35 3.27 3.69 4.14 -25.27%
P/EPS 12.05 99.62 36.05 103.20 133.70 112.76 40.60 -18.31%
EY 8.30 1.00 2.77 0.97 0.75 0.89 2.46 22.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.56 1.05 0.74 0.48 0.84 0.85 -5.37%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 27/05/09 28/05/08 28/05/07 25/05/06 24/05/05 25/05/04 -
Price 2.85 3.06 5.20 2.87 2.44 2.77 2.64 -
P/RPS 0.64 2.78 3.54 2.33 3.30 3.73 4.05 -26.46%
P/EPS 10.80 117.24 40.75 102.14 134.81 113.99 39.70 -19.49%
EY 9.26 0.85 2.45 0.98 0.74 0.88 2.52 24.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.66 1.18 0.73 0.49 0.85 0.83 -6.62%

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