[TWS] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 24.25%
YoY- 43.62%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 2,069,398 1,767,566 1,690,837 1,151,639 969,583 849,849 776,636 17.72%
PBT 349,225 298,808 253,616 66,571 53,384 102,988 110,894 21.04%
Tax -74,131 -76,566 -48,947 -15,997 -22,284 -28,337 -25,718 19.27%
NP 275,094 222,242 204,669 50,574 31,100 74,651 85,176 21.55%
-
NP to SH 240,973 160,735 147,649 47,415 33,015 74,651 85,176 18.90%
-
Tax Rate 21.23% 25.62% 19.30% 24.03% 41.74% 27.51% 23.19% -
Total Cost 1,794,304 1,545,324 1,486,168 1,101,065 938,483 775,198 691,460 17.20%
-
Net Worth 1,548,722 1,186,124 1,262,724 1,158,781 1,080,121 888,789 922,302 9.01%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - 29,639 68,173 59,244 53,481 59,267 59,299 -
Div Payout % - 18.44% 46.17% 124.95% 161.99% 79.39% 69.62% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 1,548,722 1,186,124 1,262,724 1,158,781 1,080,121 888,789 922,302 9.01%
NOSH 387,180 296,531 296,414 296,287 297,529 296,263 296,560 4.53%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 13.29% 12.57% 12.10% 4.39% 3.21% 8.78% 10.97% -
ROE 15.56% 13.55% 11.69% 4.09% 3.06% 8.40% 9.24% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 534.48 596.08 570.43 388.69 325.88 286.86 261.88 12.61%
EPS 62.24 54.21 49.81 16.00 11.10 25.20 28.72 13.74%
DPS 0.00 10.00 23.00 20.00 18.00 20.00 20.00 -
NAPS 4.00 4.00 4.26 3.911 3.6303 3.00 3.11 4.27%
Adjusted Per Share Value based on latest NOSH - 296,287
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 698.04 596.23 570.35 388.47 327.06 286.67 261.97 17.72%
EPS 81.28 54.22 49.80 15.99 11.14 25.18 28.73 18.90%
DPS 0.00 10.00 23.00 19.98 18.04 19.99 20.00 -
NAPS 5.2241 4.001 4.2594 3.9087 3.6434 2.998 3.1111 9.01%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 2.76 3.00 5.45 2.72 2.50 2.68 2.45 -
P/RPS 0.52 0.50 0.96 0.70 0.77 0.93 0.94 -9.38%
P/EPS 4.43 5.53 10.94 17.00 22.53 10.64 8.53 -10.33%
EY 22.55 18.07 9.14 5.88 4.44 9.40 11.72 11.51%
DY 0.00 3.33 4.22 7.35 7.20 7.46 8.16 -
P/NAPS 0.69 0.75 1.28 0.70 0.69 0.89 0.79 -2.22%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 27/02/09 27/02/08 27/02/07 28/02/06 24/02/05 24/02/04 -
Price 2.78 2.82 3.96 3.24 2.51 2.76 2.54 -
P/RPS 0.52 0.47 0.69 0.83 0.77 0.96 0.97 -9.86%
P/EPS 4.47 5.20 7.95 20.25 22.62 10.95 8.84 -10.73%
EY 22.39 19.22 12.58 4.94 4.42 9.13 11.31 12.04%
DY 0.00 3.55 5.81 6.17 7.17 7.25 7.87 -
P/NAPS 0.70 0.71 0.93 0.83 0.69 0.92 0.82 -2.60%

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