[TWS] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -22.65%
YoY- -48.26%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 7,976,213 6,020,622 3,884,828 1,666,410 1,777,200 1,437,068 1,003,103 41.23%
PBT 682,993 952,728 611,804 160,497 383,161 87,836 48,866 55.14%
Tax -181,322 -232,377 -137,483 -42,321 -91,180 -13,118 -19,898 44.47%
NP 501,671 720,351 474,321 118,176 291,981 74,718 28,968 60.77%
-
NP to SH 359,631 530,720 384,123 101,577 196,313 66,369 33,864 48.20%
-
Tax Rate 26.55% 24.39% 22.47% 26.37% 23.80% 14.93% 40.72% -
Total Cost 7,474,542 5,300,271 3,410,507 1,548,234 1,485,219 1,362,350 974,135 40.39%
-
Net Worth 2,395,584 2,143,280 1,584,217 1,435,843 1,185,562 1,167,802 1,188,158 12.38%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 133,417 117,244 14,934 - 68,172 65,194 77,170 9.54%
Div Payout % 37.10% 22.09% 3.89% - 34.73% 98.23% 227.88% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 2,395,584 2,143,280 1,584,217 1,435,843 1,185,562 1,167,802 1,188,158 12.38%
NOSH 296,483 296,442 292,831 310,117 296,390 296,396 296,121 0.02%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 6.29% 11.96% 12.21% 7.09% 16.43% 5.20% 2.89% -
ROE 15.01% 24.76% 24.25% 7.07% 16.56% 5.68% 2.85% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 2,690.28 2,030.96 1,326.64 537.35 599.61 484.85 338.75 41.20%
EPS 121.30 179.03 131.18 32.75 66.23 22.39 11.44 48.16%
DPS 45.00 39.55 5.10 0.00 23.00 22.00 26.00 9.56%
NAPS 8.08 7.23 5.41 4.63 4.00 3.94 4.0124 12.36%
Adjusted Per Share Value based on latest NOSH - 310,117
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 2,690.50 2,030.85 1,310.41 562.11 599.48 484.75 338.36 41.23%
EPS 121.31 179.02 129.57 34.26 66.22 22.39 11.42 48.21%
DPS 45.00 39.55 5.04 0.00 23.00 21.99 26.03 9.54%
NAPS 8.0807 7.2296 5.3438 4.8433 3.9991 3.9392 4.0078 12.38%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 8.95 10.42 3.05 2.88 4.78 3.68 2.39 -
P/RPS 0.33 0.51 0.23 0.54 0.80 0.76 0.71 -11.97%
P/EPS 7.38 5.82 2.33 8.79 7.22 16.43 20.90 -15.91%
EY 13.55 17.18 43.01 11.37 13.86 6.08 4.78 18.94%
DY 5.03 3.80 1.67 0.00 4.81 5.98 10.88 -12.05%
P/NAPS 1.11 1.44 0.56 0.62 1.20 0.93 0.60 10.78%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 25/08/11 25/08/10 28/08/09 27/08/08 27/08/07 24/08/06 -
Price 7.53 9.15 3.53 2.94 3.60 2.96 2.61 -
P/RPS 0.28 0.45 0.27 0.55 0.60 0.61 0.77 -15.50%
P/EPS 6.21 5.11 2.69 8.98 5.44 13.22 22.82 -19.48%
EY 16.11 19.57 37.16 11.14 18.40 7.56 4.38 24.21%
DY 5.98 4.32 1.44 0.00 6.39 7.43 9.96 -8.14%
P/NAPS 0.93 1.27 0.65 0.63 0.90 0.75 0.65 6.14%

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