[TWS] YoY TTM Result on 30-Jun-2008 [#2]

Stock

[TWS] TRADEWINDS (M) BHD

Announcement Date

27-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- 10.83%

YoY- 195.79%

Quarter Report

TWS-2nd Quarter Result 270808.pdf

Latest QR

Upcoming QR

TWS's Result

TWS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
TTM Result
Revenue	6,020,622	3,884,828	1,666,410	1,777,200	1,437,068	1,003,103	902,784	37.17%
YoY %	54.98%	133.13%	-6.23%	23.67%	43.26%	11.11%	-	-
Horiz. %	666.90%	430.32%	184.59%	196.86%	159.18%	111.11%	100.00%	-
PBT	952,728	611,804	160,497	383,161	87,836	48,866	71,630	53.89%
YoY %	55.72%	281.19%	-58.11%	336.22%	79.75%	-31.78%	-	-
Horiz. %	1,330.07%	854.12%	224.06%	534.92%	122.62%	68.22%	100.00%	-
Tax	-232,377	-137,483	-42,321	-91,180	-13,118	-19,898	-23,014	46.99%
YoY %	-69.02%	-224.86%	53.59%	-595.08%	34.07%	13.54%	-	-
Horiz. %	1,009.72%	597.39%	183.89%	396.19%	57.00%	86.46%	100.00%	-
NP	720,351	474,321	118,176	291,981	74,718	28,968	48,616	56.68%
YoY %	51.87%	301.37%	-59.53%	290.78%	157.93%	-40.41%	-	-
Horiz. %	1,481.72%	975.65%	243.08%	600.59%	153.69%	59.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	530,720	384,123	101,577	196,313	66,369	33,864	49,983	48.22%
YoY %	38.16%	278.16%	-48.26%	195.79%	95.99%	-32.25%	-	-
Horiz. %	1,061.80%	768.51%	203.22%	392.76%	132.78%	67.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.39%	22.47%	26.37%	23.80%	14.93%	40.72%	32.13%	-
YoY %	8.54%	-14.79%	10.80%	59.41%	-63.33%	26.74%	-	-
Horiz. %	75.91%	69.93%	82.07%	74.07%	46.47%	126.74%	100.00%	-
Total Cost	5,300,271	3,410,507	1,548,234	1,485,219	1,362,350	974,135	854,168	35.53%
YoY %	55.41%	120.28%	4.24%	9.02%	39.85%	14.04%	-	-
Horiz. %	620.52%	399.28%	181.26%	173.88%	159.49%	114.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,143,280	1,584,217	1,435,843	1,185,562	1,167,802	1,188,158	947,906	14.55%
YoY %	35.29%	10.33%	21.11%	1.52%	-1.71%	25.35%	-	-
Horiz. %	226.11%	167.13%	151.48%	125.07%	123.20%	125.35%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	117,244	14,934	-	68,172	65,194	77,170	59,267	12.03%
YoY %	685.08%	0.00%	-	4.57%	-15.52%	30.21%	-	-
Horiz. %	197.82%	25.20%	-	115.03%	110.00%	130.21%	100.00%	-
Div Payout %	22.09%	3.89%	-	34.73%	98.23%	227.88%	118.58%	-
YoY %	467.87%	0.00%	-	-64.64%	-56.89%	92.17%	-	-
Horiz. %	18.63%	3.28%	-	29.29%	82.84%	192.17%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	2,143,280	1,584,217	1,435,843	1,185,562	1,167,802	1,188,158	947,906	14.55%
YoY %	35.29%	10.33%	21.11%	1.52%	-1.71%	25.35%	-	-
Horiz. %	226.11%	167.13%	151.48%	125.07%	123.20%	125.35%	100.00%	-
NOSH	296,442	292,831	310,117	296,390	296,396	296,121	296,220	0.01%
YoY %	1.23%	-5.57%	4.63%	-0.00%	0.09%	-0.03%	-	-
Horiz. %	100.07%	98.86%	104.69%	100.06%	100.06%	99.97%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	11.96%	12.21%	7.09%	16.43%	5.20%	2.89%	5.39%	-
YoY %	-2.05%	72.21%	-56.85%	215.96%	79.93%	-46.38%	-	-
Horiz. %	221.89%	226.53%	131.54%	304.82%	96.47%	53.62%	100.00%	-
ROE	24.76%	24.25%	7.07%	16.56%	5.68%	2.85%	5.27%	-
YoY %	2.10%	243.00%	-57.31%	191.55%	99.30%	-45.92%	-	-
Horiz. %	469.83%	460.15%	134.16%	314.23%	107.78%	54.08%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	2,030.96	1,326.64	537.35	599.61	484.85	338.75	304.77	37.15%
YoY %	53.09%	146.89%	-10.38%	23.67%	43.13%	11.15%	-	-
Horiz. %	666.39%	435.29%	176.31%	196.74%	159.09%	111.15%	100.00%	-
EPS	179.03	131.18	32.75	66.23	22.39	11.44	16.87	48.21%
YoY %	36.48%	300.55%	-50.55%	195.80%	95.72%	-32.19%	-	-
Horiz. %	1,061.23%	777.59%	194.13%	392.59%	132.72%	67.81%	100.00%	-
DPS	39.55	5.10	0.00	23.00	22.00	26.00	20.00	12.02%
YoY %	675.49%	0.00%	0.00%	4.55%	-15.38%	30.00%	-	-
Horiz. %	197.75%	25.50%	0.00%	115.00%	110.00%	130.00%	100.00%	-
NAPS	7.23	5.41	4.63	4.00	3.94	4.0124	3.20	14.54%
YoY %	33.64%	16.85%	15.75%	1.52%	-1.80%	25.39%	-	-
Horiz. %	225.94%	169.06%	144.69%	125.00%	123.12%	125.39%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 296,390
RPS	2,030.85	1,310.41	562.11	599.48	484.75	338.36	304.52	37.17%
YoY %	54.98%	133.12%	-6.23%	23.67%	43.26%	11.11%	-	-
Horiz. %	666.90%	430.32%	184.59%	196.86%	159.18%	111.11%	100.00%	-
EPS	179.02	129.57	34.26	66.22	22.39	11.42	16.86	48.22%
YoY %	38.16%	278.20%	-48.26%	195.76%	96.06%	-32.27%	-	-
Horiz. %	1,061.80%	768.51%	203.20%	392.76%	132.80%	67.73%	100.00%	-
DPS	39.55	5.04	0.00	23.00	21.99	26.03	19.99	12.03%
YoY %	684.72%	0.00%	0.00%	4.59%	-15.52%	30.22%	-	-
Horiz. %	197.85%	25.21%	0.00%	115.06%	110.01%	130.22%	100.00%	-
NAPS	7.2296	5.3438	4.8433	3.9991	3.9392	4.0078	3.1974	14.55%
YoY %	35.29%	10.33%	21.11%	1.52%	-1.71%	25.35%	-	-
Horiz. %	226.11%	167.13%	151.48%	125.07%	123.20%	125.35%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	10.42	3.05	2.88	4.78	3.68	2.39	2.52	-
P/RPS	0.51	0.23	0.54	0.80	0.76	0.71	0.83	-7.79%
YoY %	121.74%	-57.41%	-32.50%	5.26%	7.04%	-14.46%	-	-
Horiz. %	61.45%	27.71%	65.06%	96.39%	91.57%	85.54%	100.00%	-
P/EPS	5.82	2.33	8.79	7.22	16.43	20.90	14.93	-14.52%
YoY %	149.79%	-73.49%	21.75%	-56.06%	-21.39%	39.99%	-	-
Horiz. %	38.98%	15.61%	58.87%	48.36%	110.05%	139.99%	100.00%	-
EY	17.18	43.01	11.37	13.86	6.08	4.78	6.70	16.98%
YoY %	-60.06%	278.28%	-17.97%	127.96%	27.20%	-28.66%	-	-
Horiz. %	256.42%	641.94%	169.70%	206.87%	90.75%	71.34%	100.00%	-
DY	3.80	1.67	0.00	4.81	5.98	10.88	7.94	-11.55%
YoY %	127.54%	0.00%	0.00%	-19.57%	-45.04%	37.03%	-	-
Horiz. %	47.86%	21.03%	0.00%	60.58%	75.31%	137.03%	100.00%	-
P/NAPS	1.44	0.56	0.62	1.20	0.93	0.60	0.79	10.51%
YoY %	157.14%	-9.68%	-48.33%	29.03%	55.00%	-24.05%	-	-
Horiz. %	182.28%	70.89%	78.48%	151.90%	117.72%	75.95%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	25/08/11	25/08/10	28/08/09	27/08/08	27/08/07	24/08/06	17/08/05	-
Price	9.15	3.53	2.94	3.60	2.96	2.61	2.55	-
P/RPS	0.45	0.27	0.55	0.60	0.61	0.77	0.84	-9.87%
YoY %	66.67%	-50.91%	-8.33%	-1.64%	-20.78%	-8.33%	-	-
Horiz. %	53.57%	32.14%	65.48%	71.43%	72.62%	91.67%	100.00%	-
P/EPS	5.11	2.69	8.98	5.44	13.22	22.82	15.11	-16.52%
YoY %	89.96%	-70.04%	65.07%	-58.85%	-42.07%	51.03%	-	-
Horiz. %	33.82%	17.80%	59.43%	36.00%	87.49%	151.03%	100.00%	-
EY	19.57	37.16	11.14	18.40	7.56	4.38	6.62	19.78%
YoY %	-47.34%	233.57%	-39.46%	143.39%	72.60%	-33.84%	-	-
Horiz. %	295.62%	561.33%	168.28%	277.95%	114.20%	66.16%	100.00%	-
DY	4.32	1.44	0.00	6.39	7.43	9.96	7.84	-9.45%
YoY %	200.00%	0.00%	0.00%	-14.00%	-25.40%	27.04%	-	-
Horiz. %	55.10%	18.37%	0.00%	81.51%	94.77%	127.04%	100.00%	-
P/NAPS	1.27	0.65	0.63	0.90	0.75	0.65	0.80	8.00%
YoY %	95.38%	3.17%	-30.00%	20.00%	15.38%	-18.75%	-	-
Horiz. %	158.75%	81.25%	78.75%	112.50%	93.75%	81.25%	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