[TWS] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 6.27%
YoY- 61.64%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 3,014,372 1,687,102 1,760,174 1,298,450 968,251 876,534 786,109 25.09%
PBT 476,976 225,804 321,642 74,686 46,572 87,183 110,567 27.57%
Tax -102,627 -57,023 -68,134 -18,225 -20,198 -25,058 -25,747 25.90%
NP 374,349 168,781 253,508 56,461 26,374 62,125 84,820 28.06%
-
NP to SH 309,836 131,313 177,137 50,386 31,171 62,125 84,820 24.08%
-
Tax Rate 21.52% 25.25% 21.18% 24.40% 43.37% 28.74% 23.29% -
Total Cost 2,640,023 1,518,321 1,506,666 1,241,989 941,877 814,409 701,289 24.71%
-
Net Worth 1,527,561 1,498,520 1,185,423 1,167,558 1,476,598 968,888 940,322 8.41%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 292 29,639 68,173 59,244 53,481 59,267 59,299 -58.73%
Div Payout % 0.09% 22.57% 38.49% 117.58% 171.57% 95.40% 69.91% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 1,527,561 1,498,520 1,185,423 1,167,558 1,476,598 968,888 940,322 8.41%
NOSH 292,636 321,570 296,355 296,334 295,911 296,296 296,631 -0.22%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 12.42% 10.00% 14.40% 4.35% 2.72% 7.09% 10.79% -
ROE 20.28% 8.76% 14.94% 4.32% 2.11% 6.41% 9.02% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 1,030.07 524.64 593.94 438.17 327.21 295.83 265.01 25.37%
EPS 105.88 40.83 59.77 17.00 10.53 20.97 28.59 24.37%
DPS 0.10 9.22 23.00 20.00 18.00 20.00 20.00 -58.63%
NAPS 5.22 4.66 4.00 3.94 4.99 3.27 3.17 8.66%
Adjusted Per Share Value based on latest NOSH - 296,334
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 1,016.79 569.09 593.73 437.99 326.61 295.67 265.17 25.09%
EPS 104.51 44.29 59.75 17.00 10.51 20.96 28.61 24.08%
DPS 0.10 10.00 23.00 19.98 18.04 19.99 20.00 -58.63%
NAPS 5.1527 5.0547 3.9986 3.9384 4.9808 3.2682 3.1719 8.41%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 3.18 2.60 4.60 2.90 2.42 2.74 2.70 -
P/RPS 0.31 0.50 0.77 0.66 0.74 0.93 1.02 -17.99%
P/EPS 3.00 6.37 7.70 17.06 22.97 13.07 9.44 -17.38%
EY 33.29 15.71 12.99 5.86 4.35 7.65 10.59 21.02%
DY 0.03 3.54 5.00 6.90 7.44 7.30 7.41 -60.06%
P/NAPS 0.61 0.56 1.15 0.74 0.48 0.84 0.85 -5.37%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 27/05/09 28/05/08 28/05/07 25/05/06 24/05/05 25/05/04 -
Price 2.85 3.06 5.20 2.87 2.44 2.77 2.64 -
P/RPS 0.28 0.58 0.88 0.65 0.75 0.94 1.00 -19.10%
P/EPS 2.69 7.49 8.70 16.88 23.16 13.21 9.23 -18.56%
EY 37.15 13.34 11.49 5.92 4.32 7.57 10.83 22.79%
DY 0.04 3.01 4.42 6.97 7.38 7.22 7.58 -58.25%
P/NAPS 0.55 0.66 1.30 0.73 0.49 0.85 0.83 -6.62%

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