[TWS] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 92.73%
YoY- 144.2%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 1,740,112 1,690,837 1,648,166 1,569,218 1,462,764 1,151,154 1,067,961 38.42%
PBT 327,160 253,616 183,562 76,754 55,056 65,438 69,944 179.42%
Tax -98,360 -48,947 -52,457 -10,874 -21,612 -15,828 -23,377 160.39%
NP 228,800 204,669 131,105 65,880 33,444 49,610 46,566 188.73%
-
NP to SH 151,260 147,649 97,888 64,196 33,308 46,641 47,576 116.06%
-
Tax Rate 30.06% 19.30% 28.58% 14.17% 39.25% 24.19% 33.42% -
Total Cost 1,511,312 1,486,168 1,517,061 1,503,338 1,429,320 1,101,544 1,021,394 29.81%
-
Net Worth 1,301,001 1,262,928 1,189,007 1,167,738 1,167,558 1,159,428 1,192,501 5.97%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 68,186 39,534 59,276 - 59,305 31,611 -
Div Payout % - 46.18% 40.39% 92.34% - 127.15% 66.45% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 1,301,001 1,262,928 1,189,007 1,167,738 1,167,558 1,159,428 1,192,501 5.97%
NOSH 296,355 296,462 296,510 296,380 296,334 296,529 296,362 -0.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 13.15% 12.10% 7.95% 4.20% 2.29% 4.31% 4.36% -
ROE 11.63% 11.69% 8.23% 5.50% 2.85% 4.02% 3.99% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 587.17 570.34 555.85 529.46 493.62 388.21 360.36 38.42%
EPS 51.04 49.80 33.01 21.66 11.24 15.73 16.05 116.09%
DPS 0.00 23.00 13.33 20.00 0.00 20.00 10.67 -
NAPS 4.39 4.26 4.01 3.94 3.94 3.91 4.0238 5.97%
Adjusted Per Share Value based on latest NOSH - 296,396
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 586.97 570.35 555.95 529.32 493.41 388.30 360.24 38.42%
EPS 51.02 49.80 33.02 21.65 11.24 15.73 16.05 116.04%
DPS 0.00 23.00 13.34 19.99 0.00 20.00 10.66 -
NAPS 4.3885 4.2601 4.0107 3.939 3.9384 3.9109 4.0225 5.97%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 4.60 5.45 3.20 3.68 2.90 2.72 3.00 -
P/RPS 0.78 0.96 0.58 0.70 0.59 0.70 0.83 -4.05%
P/EPS 9.01 10.94 9.69 16.99 25.80 17.29 18.69 -38.49%
EY 11.10 9.14 10.32 5.89 3.88 5.78 5.35 62.59%
DY 0.00 4.22 4.17 5.43 0.00 7.35 3.56 -
P/NAPS 1.05 1.28 0.80 0.93 0.74 0.70 0.75 25.12%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 27/02/08 27/11/07 27/08/07 28/05/07 27/02/07 22/11/06 -
Price 5.20 3.96 4.08 2.96 2.87 3.24 2.69 -
P/RPS 0.89 0.69 0.73 0.56 0.58 0.83 0.75 12.07%
P/EPS 10.19 7.95 12.36 13.67 25.53 20.60 16.76 -28.20%
EY 9.82 12.58 8.09 7.32 3.92 4.85 5.97 39.30%
DY 0.00 5.81 3.27 6.76 0.00 6.17 3.97 -
P/NAPS 1.18 0.93 1.02 0.75 0.73 0.83 0.67 45.78%

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