[TWS] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -20.53%
YoY- 8.86%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 6,933,456 5,551,379 2,069,398 1,767,566 1,690,837 1,151,639 969,583 38.78%
PBT 897,033 806,595 349,225 298,808 253,616 66,571 53,384 60.00%
Tax -229,226 -179,781 -74,131 -76,566 -48,947 -15,997 -22,284 47.44%
NP 667,807 626,814 275,094 222,242 204,669 50,574 31,100 66.67%
-
NP to SH 474,917 481,139 240,973 160,735 147,649 47,415 33,015 55.91%
-
Tax Rate 25.55% 22.29% 21.23% 25.62% 19.30% 24.03% 41.74% -
Total Cost 6,265,649 4,924,565 1,794,304 1,545,324 1,486,168 1,101,065 938,483 37.20%
-
Net Worth 2,359,829 1,986,789 1,548,722 1,186,124 1,262,724 1,158,781 1,080,121 13.90%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 176,540 14,934 - 29,639 68,173 59,244 53,481 22.01%
Div Payout % 37.17% 3.10% - 18.44% 46.17% 124.95% 161.99% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 2,359,829 1,986,789 1,548,722 1,186,124 1,262,724 1,158,781 1,080,121 13.90%
NOSH 296,460 290,891 387,180 296,531 296,414 296,287 297,529 -0.05%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 9.63% 11.29% 13.29% 12.57% 12.10% 4.39% 3.21% -
ROE 20.13% 24.22% 15.56% 13.55% 11.69% 4.09% 3.06% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 2,338.74 1,908.40 534.48 596.08 570.43 388.69 325.88 38.86%
EPS 160.20 165.40 62.24 54.21 49.81 16.00 11.10 56.00%
DPS 59.55 5.10 0.00 10.00 23.00 20.00 18.00 22.05%
NAPS 7.96 6.83 4.00 4.00 4.26 3.911 3.6303 13.97%
Adjusted Per Share Value based on latest NOSH - 296,531
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 2,338.76 1,872.57 698.04 596.23 570.35 388.47 327.06 38.78%
EPS 160.20 162.30 81.28 54.22 49.80 15.99 11.14 55.91%
DPS 59.55 5.04 0.00 10.00 23.00 19.98 18.04 22.01%
NAPS 7.9601 6.7017 5.2241 4.001 4.2594 3.9087 3.6434 13.90%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 10.04 6.70 2.76 3.00 5.45 2.72 2.50 -
P/RPS 0.43 0.35 0.52 0.50 0.96 0.70 0.77 -9.24%
P/EPS 6.27 4.05 4.43 5.53 10.94 17.00 22.53 -19.19%
EY 15.96 24.69 22.55 18.07 9.14 5.88 4.44 23.75%
DY 5.93 0.76 0.00 3.33 4.22 7.35 7.20 -3.18%
P/NAPS 1.26 0.98 0.69 0.75 1.28 0.70 0.69 10.55%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 24/02/11 23/02/10 27/02/09 27/02/08 27/02/07 28/02/06 -
Price 10.10 7.56 2.78 2.82 3.96 3.24 2.51 -
P/RPS 0.43 0.40 0.52 0.47 0.69 0.83 0.77 -9.24%
P/EPS 6.30 4.57 4.47 5.20 7.95 20.25 22.62 -19.18%
EY 15.86 21.88 22.39 19.22 12.58 4.94 4.42 23.71%
DY 5.90 0.67 0.00 3.55 5.81 6.17 7.17 -3.19%
P/NAPS 1.27 1.11 0.70 0.71 0.93 0.83 0.69 10.69%

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