[TWSCORP] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[TWSCORP] TRADEWINDS CORPORATION BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -45.26%
YoY- -4940.75%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP'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 514,870 523,576 568,119 475,461 475,462 417,973 1,248,771 -13.71%
PBT -335,076 -212 155,629 -6,678 231,063 27,902 32,893 -
Tax 8,329 -10,235 -21,150 -14,502 184,473 156,211 -27,374 -
NP -326,747 -10,447 134,479 -21,180 415,536 184,113 5,519 -
-
NP to SH -317,164 -6,292 131,295 -21,497 369,703 55,241 -10,554 76.23%
-
Tax Rate - - 13.59% - -79.84% -559.86% 83.22% -
Total Cost 841,617 534,023 433,640 496,641 59,926 233,860 1,243,252 -6.29%
-
Net Worth 1,792,298 1,104,524 1,923,384 1,775,338 1,807,345 1,316,758 1,230,000 6.46%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 11,035 5,528 - - - - -
Div Payout % - 0.00% 4.21% - - - - -
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 1,792,298 1,104,524 1,923,384 1,775,338 1,807,345 1,316,758 1,230,000 6.46%
NOSH 1,106,357 1,104,524 1,105,647 1,105,510 1,106,221 1,009,784 615,000 10.27%
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 -63.46% -2.00% 23.67% -4.45% 87.40% 44.05% 0.44% -
ROE -17.70% -0.57% 6.83% -1.21% 20.46% 4.20% -0.86% -
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 46.54 47.40 51.38 43.01 42.98 41.39 203.05 -21.75%
EPS -28.67 -0.57 11.87 -1.94 33.42 5.47 -1.72 59.75%
DPS 0.00 1.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.00 1.7396 1.6059 1.6338 1.304 2.00 -3.44%
Adjusted Per Share Value based on latest NOSH - 1,106,357
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 46.54 47.32 51.35 42.98 42.98 37.78 112.87 -13.71%
EPS -28.67 -0.57 11.87 -1.94 33.42 4.99 -0.95 76.35%
DPS 0.00 1.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 1.62 0.9984 1.7385 1.6047 1.6336 1.1902 1.1118 6.46%
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 1.04 0.75 0.90 0.60 0.32 1.40 0.77 -
P/RPS 2.23 1.58 1.75 1.40 0.74 3.38 0.38 34.26%
P/EPS -3.63 -131.66 7.58 -30.86 0.96 25.59 -44.87 -34.21%
EY -27.56 -0.76 13.19 -3.24 104.44 3.91 -2.23 51.99%
DY 0.00 1.33 0.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.75 0.52 0.37 0.20 1.07 0.39 8.59%
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 27/02/13 27/02/12 25/02/11 23/02/10 27/02/09 28/02/08 28/02/07 -
Price 1.03 0.88 0.85 0.61 0.36 0.90 0.93 -
P/RPS 2.21 1.86 1.65 1.42 0.84 2.17 0.46 29.86%
P/EPS -3.59 -154.48 7.16 -31.37 1.08 16.45 -54.19 -36.36%
EY -27.83 -0.65 13.97 -3.19 92.83 6.08 -1.85 57.05%
DY 0.00 1.14 0.59 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.88 0.49 0.38 0.22 0.69 0.47 5.27%

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