[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

TWS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	4,828,415	1,606,557	1,841,484	1,586,793	1,060,546	924,829	852,794	33.48%
YoY %	200.54%	-12.76%	16.05%	49.62%	14.67%	8.45%	-	-
Horiz. %	566.19%	188.39%	215.94%	186.07%	124.36%	108.45%	100.00%	-
PBT	777,787	127,606	384,490	151,785	58,404	68,070	109,400	38.64%
YoY %	509.52%	-66.81%	153.31%	159.89%	-14.20%	-37.78%	-	-
Horiz. %	710.96%	116.64%	351.45%	138.74%	53.39%	62.22%	100.00%	-
Tax	-182,990	-29,850	-88,523	-37,807	-21,139	-21,425	-31,448	34.09%
YoY %	-513.03%	66.28%	-134.14%	-78.85%	1.33%	31.87%	-	-
Horiz. %	581.88%	94.92%	281.49%	120.22%	67.22%	68.13%	100.00%	-
NP	594,797	97,756	295,967	113,978	37,265	46,645	77,952	40.28%
YoY %	508.45%	-66.97%	159.67%	205.86%	-20.11%	-40.16%	-	-
Horiz. %	763.03%	125.41%	379.68%	146.22%	47.81%	59.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	471,095	91,189	202,253	85,149	38,161	48,421	77,952	34.94%
YoY %	416.61%	-54.91%	137.53%	123.13%	-21.19%	-37.88%	-	-
Horiz. %	604.34%	116.98%	259.46%	109.23%	48.95%	62.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.53%	23.39%	23.02%	24.91%	36.19%	31.47%	28.75%	-
YoY %	0.60%	1.61%	-7.59%	-31.17%	15.00%	9.46%	-	-
Horiz. %	81.84%	81.36%	80.07%	86.64%	125.88%	109.46%	100.00%	-
Total Cost	4,233,618	1,508,801	1,545,517	1,472,815	1,023,281	878,184	774,842	32.69%
YoY %	180.59%	-2.38%	4.94%	43.93%	16.52%	13.34%	-	-
Horiz. %	546.38%	194.72%	199.46%	190.08%	132.06%	113.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,703,120	1,398,415	1,340,063	1,188,559	1,193,268	963,955	957,540	10.06%
YoY %	21.79%	4.35%	12.75%	-0.39%	23.79%	0.67%	-	-
Horiz. %	177.86%	146.04%	139.95%	124.13%	124.62%	100.67%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	14,934	-	68,172	65,194	53,442	59,279	53,372	-19.11%
YoY %	0.00%	-	4.57%	21.99%	-9.85%	11.07%	-	-
Horiz. %	27.98%	-	127.73%	122.15%	100.13%	111.07%	100.00%	-
Div Payout %	3.17%	-	33.71%	76.56%	140.05%	122.43%	68.47%	-
YoY %	0.00%	-	-55.97%	-45.33%	14.39%	78.81%	-	-
Horiz. %	4.63%	-	49.23%	111.82%	204.54%	178.81%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	1,703,120	1,398,415	1,340,063	1,188,559	1,193,268	963,955	957,540	10.06%
YoY %	21.79%	4.35%	12.75%	-0.39%	23.79%	0.67%	-	-
Horiz. %	177.86%	146.04%	139.95%	124.13%	124.62%	100.67%	100.00%	-
NOSH	292,632	293,784	296,474	296,398	296,552	296,601	296,452	-0.21%
YoY %	-0.39%	-0.91%	0.03%	-0.05%	-0.02%	0.05%	-	-
Horiz. %	98.71%	99.10%	100.01%	99.98%	100.03%	100.05%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	12.32%	6.08%	16.07%	7.18%	3.51%	5.04%	9.14%	-
YoY %	102.63%	-62.17%	123.82%	104.56%	-30.36%	-44.86%	-	-
Horiz. %	134.79%	66.52%	175.82%	78.56%	38.40%	55.14%	100.00%	-
ROE	27.66%	6.52%	15.09%	7.16%	3.20%	5.02%	8.14%	-
YoY %	324.23%	-56.79%	110.75%	123.75%	-36.25%	-38.33%	-	-
Horiz. %	339.80%	80.10%	185.38%	87.96%	39.31%	61.67%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	1,649.99	546.85	621.13	535.36	357.62	311.81	287.67	33.77%
YoY %	201.73%	-11.96%	16.02%	49.70%	14.69%	8.39%	-	-
Horiz. %	573.57%	190.10%	215.92%	186.10%	124.32%	108.39%	100.00%	-
EPS	160.99	31.04	68.22	28.73	12.87	16.33	26.29	35.24%
YoY %	418.65%	-54.50%	137.45%	123.23%	-21.19%	-37.89%	-	-
Horiz. %	612.36%	118.07%	259.49%	109.28%	48.95%	62.11%	100.00%	-
DPS	5.10	0.00	23.00	22.00	18.00	20.00	18.00	-18.94%
YoY %	0.00%	0.00%	4.55%	22.22%	-10.00%	11.11%	-	-
Horiz. %	28.33%	0.00%	127.78%	122.22%	100.00%	111.11%	100.00%	-
NAPS	5.82	4.76	4.52	4.01	4.0238	3.25	3.23	10.30%
YoY %	22.27%	5.31%	12.72%	-0.34%	23.81%	0.62%	-	-
Horiz. %	180.19%	147.37%	139.94%	124.15%	124.58%	100.62%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 296,398
RPS	1,628.70	541.92	621.16	535.25	357.74	311.96	287.66	33.48%
YoY %	200.54%	-12.76%	16.05%	49.62%	14.67%	8.45%	-	-
Horiz. %	566.19%	188.39%	215.94%	186.07%	124.36%	108.45%	100.00%	-
EPS	158.91	30.76	68.22	28.72	12.87	16.33	26.29	34.94%
YoY %	416.61%	-54.91%	137.53%	123.15%	-21.19%	-37.89%	-	-
Horiz. %	604.45%	117.00%	259.49%	109.24%	48.95%	62.11%	100.00%	-
DPS	5.04	0.00	23.00	21.99	18.03	20.00	18.00	-19.10%
YoY %	0.00%	0.00%	4.59%	21.96%	-9.85%	11.11%	-	-
Horiz. %	28.00%	0.00%	127.78%	122.17%	100.17%	111.11%	100.00%	-
NAPS	5.7449	4.7171	4.5202	4.0092	4.0251	3.2516	3.2299	10.06%
YoY %	21.79%	4.36%	12.75%	-0.40%	23.79%	0.67%	-	-
Horiz. %	177.87%	146.04%	139.95%	124.13%	124.62%	100.67%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-53.85%	1.96%	-15.00%	-28.57%	2.44%	-6.82%	-	-
Horiz. %	27.27%	59.09%	57.95%	68.18%	95.45%	93.18%	100.00%	-
P/EPS	2.47	9.18	4.60	11.14	23.31	15.68	9.66	-20.32%
YoY %	-73.09%	99.57%	-58.71%	-52.21%	48.66%	62.32%	-	-
Horiz. %	25.57%	95.03%	47.62%	115.32%	241.30%	162.32%	100.00%	-
EY	40.55	10.89	21.73	8.98	4.29	6.38	10.35	25.54%
YoY %	272.36%	-49.88%	141.98%	109.32%	-32.76%	-38.36%	-	-
Horiz. %	391.79%	105.22%	209.95%	86.76%	41.45%	61.64%	100.00%	-
DY	1.29	0.00	7.32	6.88	6.00	7.81	7.09	-24.71%
YoY %	0.00%	0.00%	6.40%	14.67%	-23.18%	10.16%	-	-
Horiz. %	18.19%	0.00%	103.24%	97.04%	84.63%	110.16%	100.00%	-
P/NAPS	0.68	0.60	0.69	0.80	0.75	0.79	0.79	-2.46%
YoY %	13.33%	-13.04%	-13.75%	6.67%	-5.06%	0.00%	-	-
Horiz. %	86.08%	75.95%	87.34%	101.27%	94.94%	100.00%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-40.00%	11.11%	-40.79%	1.33%	-6.25%	-13.04%	-	-
Horiz. %	32.61%	54.35%	48.91%	82.61%	81.52%	86.96%	100.00%	-
P/EPS	3.08	8.86	4.10	14.20	20.90	15.31	10.08	-17.92%
YoY %	-65.24%	116.10%	-71.13%	-32.06%	36.51%	51.88%	-	-
Horiz. %	30.56%	87.90%	40.67%	140.87%	207.34%	151.88%	100.00%	-
EY	32.46	11.29	24.36	7.04	4.78	6.53	9.92	21.83%
YoY %	187.51%	-53.65%	246.02%	47.28%	-26.80%	-34.17%	-	-
Horiz. %	327.22%	113.81%	245.56%	70.97%	48.19%	65.83%	100.00%	-
DY	1.03	0.00	8.21	5.39	6.69	8.00	6.79	-26.96%
YoY %	0.00%	0.00%	52.32%	-19.43%	-16.37%	17.82%	-	-
Horiz. %	15.17%	0.00%	120.91%	79.38%	98.53%	117.82%	100.00%	-
P/NAPS	0.85	0.58	0.62	1.02	0.67	0.77	0.82	0.60%
YoY %	46.55%	-6.45%	-39.22%	52.24%	-12.99%	-6.10%	-	-
Horiz. %	103.66%	70.73%	75.61%	124.39%	81.71%	93.90%	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