[TWS] YoY TTM Result on 30-Jun-2007 [#2]

Stock

[TWS] TRADEWINDS (M) BHD

Announcement Date

27-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 31.72%

YoY- 95.99%

Quarter Report

TWS Financial Quarterly Result 270807.pdf

Latest QR

Upcoming QR

TWS's Result

TWS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	3,884,828	1,666,410	1,777,200	1,437,068	1,003,103	902,784	806,812	29.93%
YoY %	133.13%	-6.23%	23.67%	43.26%	11.11%	11.90%	-	-
Horiz. %	481.50%	206.54%	220.27%	178.12%	124.33%	111.90%	100.00%	-
PBT	611,804	160,497	383,161	87,836	48,866	71,630	111,107	32.86%
YoY %	281.19%	-58.11%	336.22%	79.75%	-31.78%	-35.53%	-	-
Horiz. %	550.64%	144.45%	344.86%	79.06%	43.98%	64.47%	100.00%	-
Tax	-137,483	-42,321	-91,180	-13,118	-19,898	-23,014	-27,109	31.05%
YoY %	-224.86%	53.59%	-595.08%	34.07%	13.54%	15.11%	-	-
Horiz. %	507.15%	156.11%	336.35%	48.39%	73.40%	84.89%	100.00%	-
NP	474,321	118,176	291,981	74,718	28,968	48,616	83,998	33.42%
YoY %	301.37%	-59.53%	290.78%	157.93%	-40.41%	-42.12%	-	-
Horiz. %	564.68%	140.69%	347.60%	88.95%	34.49%	57.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	384,123	101,577	196,313	66,369	33,864	49,983	83,998	28.82%
YoY %	278.16%	-48.26%	195.79%	95.99%	-32.25%	-40.50%	-	-
Horiz. %	457.30%	120.93%	233.71%	79.01%	40.32%	59.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.47%	26.37%	23.80%	14.93%	40.72%	32.13%	24.40%	-
YoY %	-14.79%	10.80%	59.41%	-63.33%	26.74%	31.68%	-	-
Horiz. %	92.09%	108.07%	97.54%	61.19%	166.89%	131.68%	100.00%	-
Total Cost	3,410,507	1,548,234	1,485,219	1,362,350	974,135	854,168	722,814	29.49%
YoY %	120.28%	4.24%	9.02%	39.85%	14.04%	18.17%	-	-
Horiz. %	471.84%	214.20%	205.48%	188.48%	134.77%	118.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,584,217	1,435,843	1,185,562	1,167,802	1,188,158	947,906	937,502	9.13%
YoY %	10.33%	21.11%	1.52%	-1.71%	25.35%	1.11%	-	-
Horiz. %	168.98%	153.16%	126.46%	124.57%	126.74%	101.11%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	14,934	-	68,172	65,194	77,170	59,267	59,299	-20.52%
YoY %	0.00%	-	4.57%	-15.52%	30.21%	-0.05%	-	-
Horiz. %	25.18%	-	114.96%	109.94%	130.14%	99.95%	100.00%	-
Div Payout %	3.89%	-	34.73%	98.23%	227.88%	118.58%	70.60%	-
YoY %	0.00%	-	-64.64%	-56.89%	92.17%	67.96%	-	-
Horiz. %	5.51%	-	49.19%	139.14%	322.78%	167.96%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	1,584,217	1,435,843	1,185,562	1,167,802	1,188,158	947,906	937,502	9.13%
YoY %	10.33%	21.11%	1.52%	-1.71%	25.35%	1.11%	-	-
Horiz. %	168.98%	153.16%	126.46%	124.57%	126.74%	101.11%	100.00%	-
NOSH	292,831	310,117	296,390	296,396	296,121	296,220	296,678	-0.21%
YoY %	-5.57%	4.63%	-0.00%	0.09%	-0.03%	-0.15%	-	-
Horiz. %	98.70%	104.53%	99.90%	99.90%	99.81%	99.85%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	12.21%	7.09%	16.43%	5.20%	2.89%	5.39%	10.41%	-
YoY %	72.21%	-56.85%	215.96%	79.93%	-46.38%	-48.22%	-	-
Horiz. %	117.29%	68.11%	157.83%	49.95%	27.76%	51.78%	100.00%	-
ROE	24.25%	7.07%	16.56%	5.68%	2.85%	5.27%	8.96%	-
YoY %	243.00%	-57.31%	191.55%	99.30%	-45.92%	-41.18%	-	-
Horiz. %	270.65%	78.91%	184.82%	63.39%	31.81%	58.82%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	1,326.64	537.35	599.61	484.85	338.75	304.77	271.95	30.21%
YoY %	146.89%	-10.38%	23.67%	43.13%	11.15%	12.07%	-	-
Horiz. %	487.82%	197.59%	220.49%	178.29%	124.56%	112.07%	100.00%	-
EPS	131.18	32.75	66.23	22.39	11.44	16.87	28.31	29.10%
YoY %	300.55%	-50.55%	195.80%	95.72%	-32.19%	-40.41%	-	-
Horiz. %	463.37%	115.68%	233.95%	79.09%	40.41%	59.59%	100.00%	-
DPS	5.10	0.00	23.00	22.00	26.00	20.00	20.00	-20.35%
YoY %	0.00%	0.00%	4.55%	-15.38%	30.00%	0.00%	-	-
Horiz. %	25.50%	0.00%	115.00%	110.00%	130.00%	100.00%	100.00%	-
NAPS	5.41	4.63	4.00	3.94	4.0124	3.20	3.16	9.37%
YoY %	16.85%	15.75%	1.52%	-1.80%	25.39%	1.27%	-	-
Horiz. %	171.20%	146.52%	126.58%	124.68%	126.97%	101.27%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 296,396
RPS	1,310.41	562.11	599.48	484.75	338.36	304.52	272.15	29.93%
YoY %	133.12%	-6.23%	23.67%	43.26%	11.11%	11.89%	-	-
Horiz. %	481.50%	206.54%	220.28%	178.12%	124.33%	111.89%	100.00%	-
EPS	129.57	34.26	66.22	22.39	11.42	16.86	28.33	28.82%
YoY %	278.20%	-48.26%	195.76%	96.06%	-32.27%	-40.49%	-	-
Horiz. %	457.36%	120.93%	233.75%	79.03%	40.31%	59.51%	100.00%	-
DPS	5.04	0.00	23.00	21.99	26.03	19.99	20.00	-20.51%
YoY %	0.00%	0.00%	4.59%	-15.52%	30.22%	-0.05%	-	-
Horiz. %	25.20%	0.00%	115.00%	109.95%	130.15%	99.95%	100.00%	-
NAPS	5.3438	4.8433	3.9991	3.9392	4.0078	3.1974	3.1623	9.13%
YoY %	10.33%	21.11%	1.52%	-1.71%	25.35%	1.11%	-	-
Horiz. %	168.98%	153.16%	126.46%	124.57%	126.74%	101.11%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	3.05	2.88	4.78	3.68	2.39	2.52	2.68	-
P/RPS	0.23	0.54	0.80	0.76	0.71	0.83	0.99	-21.58%
YoY %	-57.41%	-32.50%	5.26%	7.04%	-14.46%	-16.16%	-	-
Horiz. %	23.23%	54.55%	80.81%	76.77%	71.72%	83.84%	100.00%	-
P/EPS	2.33	8.79	7.22	16.43	20.90	14.93	9.47	-20.83%
YoY %	-73.49%	21.75%	-56.06%	-21.39%	39.99%	57.66%	-	-
Horiz. %	24.60%	92.82%	76.24%	173.50%	220.70%	157.66%	100.00%	-
EY	43.01	11.37	13.86	6.08	4.78	6.70	10.56	26.35%
YoY %	278.28%	-17.97%	127.96%	27.20%	-28.66%	-36.55%	-	-
Horiz. %	407.29%	107.67%	131.25%	57.58%	45.27%	63.45%	100.00%	-
DY	1.67	0.00	4.81	5.98	10.88	7.94	7.46	-22.06%
YoY %	0.00%	0.00%	-19.57%	-45.04%	37.03%	6.43%	-	-
Horiz. %	22.39%	0.00%	64.48%	80.16%	145.84%	106.43%	100.00%	-
P/NAPS	0.56	0.62	1.20	0.93	0.60	0.79	0.85	-6.71%
YoY %	-9.68%	-48.33%	29.03%	55.00%	-24.05%	-7.06%	-	-
Horiz. %	65.88%	72.94%	141.18%	109.41%	70.59%	92.94%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	25/08/10	28/08/09	27/08/08	27/08/07	24/08/06	17/08/05	20/08/04	-
Price	3.53	2.94	3.60	2.96	2.61	2.55	2.66	-
P/RPS	0.27	0.55	0.60	0.61	0.77	0.84	0.98	-19.32%
YoY %	-50.91%	-8.33%	-1.64%	-20.78%	-8.33%	-14.29%	-	-
Horiz. %	27.55%	56.12%	61.22%	62.24%	78.57%	85.71%	100.00%	-
P/EPS	2.69	8.98	5.44	13.22	22.82	15.11	9.40	-18.81%
YoY %	-70.04%	65.07%	-58.85%	-42.07%	51.03%	60.74%	-	-
Horiz. %	28.62%	95.53%	57.87%	140.64%	242.77%	160.74%	100.00%	-
EY	37.16	11.14	18.40	7.56	4.38	6.62	10.64	23.16%
YoY %	233.57%	-39.46%	143.39%	72.60%	-33.84%	-37.78%	-	-
Horiz. %	349.25%	104.70%	172.93%	71.05%	41.17%	62.22%	100.00%	-
DY	1.44	0.00	6.39	7.43	9.96	7.84	7.52	-24.07%
YoY %	0.00%	0.00%	-14.00%	-25.40%	27.04%	4.26%	-	-
Horiz. %	19.15%	0.00%	84.97%	98.80%	132.45%	104.26%	100.00%	-
P/NAPS	0.65	0.63	0.90	0.75	0.65	0.80	0.84	-4.18%
YoY %	3.17%	-30.00%	20.00%	15.38%	-18.75%	-4.76%	-	-
Horiz. %	77.38%	75.00%	107.14%	89.29%	77.38%	95.24%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos