[TWS] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 164.26%
YoY- 49.92%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 8,152,224 6,933,456 5,551,379 2,069,398 1,767,566 1,690,837 1,151,639 38.52%
PBT 493,846 897,033 806,595 349,225 298,808 253,616 66,571 39.61%
Tax -178,410 -229,226 -179,781 -74,131 -76,566 -48,947 -15,997 49.41%
NP 315,436 667,807 626,814 275,094 222,242 204,669 50,574 35.63%
-
NP to SH 208,199 474,917 481,139 240,973 160,735 147,649 47,415 27.93%
-
Tax Rate 36.13% 25.55% 22.29% 21.23% 25.62% 19.30% 24.03% -
Total Cost 7,836,788 6,265,649 4,924,565 1,794,304 1,545,324 1,486,168 1,101,065 38.65%
-
Net Worth 2,436,888 2,359,829 1,986,789 1,548,722 1,186,124 1,262,724 1,158,781 13.17%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 74,565 176,540 14,934 - 29,639 68,173 59,244 3.90%
Div Payout % 35.81% 37.17% 3.10% - 18.44% 46.17% 124.95% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 2,436,888 2,359,829 1,986,789 1,548,722 1,186,124 1,262,724 1,158,781 13.17%
NOSH 296,458 296,460 290,891 387,180 296,531 296,414 296,287 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.87% 9.63% 11.29% 13.29% 12.57% 12.10% 4.39% -
ROE 8.54% 20.13% 24.22% 15.56% 13.55% 11.69% 4.09% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2,749.87 2,338.74 1,908.40 534.48 596.08 570.43 388.69 38.51%
EPS 70.23 160.20 165.40 62.24 54.21 49.81 16.00 27.92%
DPS 25.15 59.55 5.10 0.00 10.00 23.00 20.00 3.88%
NAPS 8.22 7.96 6.83 4.00 4.00 4.26 3.911 13.16%
Adjusted Per Share Value based on latest NOSH - 387,180
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2,749.87 2,338.76 1,872.57 698.04 596.23 570.35 388.47 38.52%
EPS 70.23 160.20 162.30 81.28 54.22 49.80 15.99 27.94%
DPS 25.15 59.55 5.04 0.00 10.00 23.00 19.98 3.90%
NAPS 8.22 7.9601 6.7017 5.2241 4.001 4.2594 3.9087 13.17%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 8.94 10.04 6.70 2.76 3.00 5.45 2.72 -
P/RPS 0.33 0.43 0.35 0.52 0.50 0.96 0.70 -11.76%
P/EPS 12.73 6.27 4.05 4.43 5.53 10.94 17.00 -4.70%
EY 7.86 15.96 24.69 22.55 18.07 9.14 5.88 4.95%
DY 2.81 5.93 0.76 0.00 3.33 4.22 7.35 -14.79%
P/NAPS 1.09 1.26 0.98 0.69 0.75 1.28 0.70 7.65%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 24/02/11 23/02/10 27/02/09 27/02/08 27/02/07 -
Price 9.24 10.10 7.56 2.78 2.82 3.96 3.24 -
P/RPS 0.34 0.43 0.40 0.52 0.47 0.69 0.83 -13.80%
P/EPS 13.16 6.30 4.57 4.47 5.20 7.95 20.25 -6.92%
EY 7.60 15.86 21.88 22.39 19.22 12.58 4.94 7.43%
DY 2.72 5.90 0.67 0.00 3.55 5.81 6.17 -12.74%
P/NAPS 1.12 1.27 1.11 0.70 0.71 0.93 0.83 5.11%

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