[TWS] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 28.3%
YoY- 123.13%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 4,828,415 1,606,557 1,841,484 1,586,793 1,060,546 924,829 852,794 33.48%
PBT 777,787 127,606 384,490 151,785 58,404 68,070 109,400 38.64%
Tax -182,990 -29,850 -88,523 -37,807 -21,139 -21,425 -31,448 34.09%
NP 594,797 97,756 295,967 113,978 37,265 46,645 77,952 40.28%
-
NP to SH 471,095 91,189 202,253 85,149 38,161 48,421 77,952 34.94%
-
Tax Rate 23.53% 23.39% 23.02% 24.91% 36.19% 31.47% 28.75% -
Total Cost 4,233,618 1,508,801 1,545,517 1,472,815 1,023,281 878,184 774,842 32.69%
-
Net Worth 1,703,120 1,398,415 1,340,063 1,188,559 1,193,268 963,955 957,540 10.06%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 14,934 - 68,172 65,194 53,442 59,279 53,372 -19.11%
Div Payout % 3.17% - 33.71% 76.56% 140.05% 122.43% 68.47% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,703,120 1,398,415 1,340,063 1,188,559 1,193,268 963,955 957,540 10.06%
NOSH 292,632 293,784 296,474 296,398 296,552 296,601 296,452 -0.21%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 12.32% 6.08% 16.07% 7.18% 3.51% 5.04% 9.14% -
ROE 27.66% 6.52% 15.09% 7.16% 3.20% 5.02% 8.14% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 1,649.99 546.85 621.13 535.36 357.62 311.81 287.67 33.77%
EPS 160.99 31.04 68.22 28.73 12.87 16.33 26.29 35.24%
DPS 5.10 0.00 23.00 22.00 18.00 20.00 18.00 -18.94%
NAPS 5.82 4.76 4.52 4.01 4.0238 3.25 3.23 10.30%
Adjusted Per Share Value based on latest NOSH - 296,398
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 1,628.70 541.92 621.16 535.25 357.74 311.96 287.66 33.48%
EPS 158.91 30.76 68.22 28.72 12.87 16.33 26.29 34.94%
DPS 5.04 0.00 23.00 21.99 18.03 20.00 18.00 -19.10%
NAPS 5.7449 4.7171 4.5202 4.0092 4.0251 3.2516 3.2299 10.06%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 3.97 2.85 3.14 3.20 3.00 2.56 2.54 -
P/RPS 0.24 0.52 0.51 0.60 0.84 0.82 0.88 -19.46%
P/EPS 2.47 9.18 4.60 11.14 23.31 15.68 9.66 -20.32%
EY 40.55 10.89 21.73 8.98 4.29 6.38 10.35 25.54%
DY 1.29 0.00 7.32 6.88 6.00 7.81 7.09 -24.71%
P/NAPS 0.68 0.60 0.69 0.80 0.75 0.79 0.79 -2.46%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 02/12/10 23/11/09 26/11/08 27/11/07 22/11/06 24/11/05 26/11/04 -
Price 4.96 2.75 2.80 4.08 2.69 2.50 2.65 -
P/RPS 0.30 0.50 0.45 0.76 0.75 0.80 0.92 -17.02%
P/EPS 3.08 8.86 4.10 14.20 20.90 15.31 10.08 -17.92%
EY 32.46 11.29 24.36 7.04 4.78 6.53 9.92 21.83%
DY 1.03 0.00 8.21 5.39 6.69 8.00 6.79 -26.96%
P/NAPS 0.85 0.58 0.62 1.02 0.67 0.77 0.82 0.60%

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