[TWS] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -1.97%
YoY- 41.27%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,648,166 1,569,218 1,462,764 1,151,154 1,067,961 998,360 875,520 52.40%
PBT 183,562 76,754 55,056 65,438 69,944 34,224 22,596 303.59%
Tax -52,457 -10,874 -21,612 -15,828 -23,377 -16,632 -12,700 157.21%
NP 131,105 65,880 33,444 49,610 46,566 17,592 9,896 459.01%
-
NP to SH 97,888 64,196 33,308 46,641 47,576 26,288 21,424 175.09%
-
Tax Rate 28.58% 14.17% 39.25% 24.19% 33.42% 48.60% 56.20% -
Total Cost 1,517,061 1,503,338 1,429,320 1,101,544 1,021,394 980,768 865,624 45.31%
-
Net Worth 1,189,007 1,167,738 1,167,558 1,159,428 1,192,501 1,190,496 1,476,598 -13.43%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 39,534 59,276 - 59,305 31,611 47,472 - -
Div Payout % 40.39% 92.34% - 127.15% 66.45% 180.59% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 1,189,007 1,167,738 1,167,558 1,159,428 1,192,501 1,190,496 1,476,598 -13.43%
NOSH 296,510 296,380 296,334 296,529 296,362 296,704 295,911 0.13%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 7.95% 4.20% 2.29% 4.31% 4.36% 1.76% 1.13% -
ROE 8.23% 5.50% 2.85% 4.02% 3.99% 2.21% 1.45% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 555.85 529.46 493.62 388.21 360.36 336.48 295.87 52.19%
EPS 33.01 21.66 11.24 15.73 16.05 8.86 7.24 174.70%
DPS 13.33 20.00 0.00 20.00 10.67 16.00 0.00 -
NAPS 4.01 3.94 3.94 3.91 4.0238 4.0124 4.99 -13.55%
Adjusted Per Share Value based on latest NOSH - 296,287
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 555.95 529.32 493.41 388.30 360.24 336.76 295.33 52.40%
EPS 33.02 21.65 11.24 15.73 16.05 8.87 7.23 175.01%
DPS 13.34 19.99 0.00 20.00 10.66 16.01 0.00 -
NAPS 4.0107 3.939 3.9384 3.9109 4.0225 4.0157 4.9808 -13.43%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.20 3.68 2.90 2.72 3.00 2.39 2.42 -
P/RPS 0.58 0.70 0.59 0.70 0.83 0.71 0.82 -20.59%
P/EPS 9.69 16.99 25.80 17.29 18.69 26.98 33.43 -56.16%
EY 10.32 5.89 3.88 5.78 5.35 3.71 2.99 128.21%
DY 4.17 5.43 0.00 7.35 3.56 6.69 0.00 -
P/NAPS 0.80 0.93 0.74 0.70 0.75 0.60 0.48 40.52%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 27/08/07 28/05/07 27/02/07 22/11/06 24/08/06 25/05/06 -
Price 4.08 2.96 2.87 3.24 2.69 2.61 2.44 -
P/RPS 0.73 0.56 0.58 0.83 0.75 0.78 0.82 -7.45%
P/EPS 12.36 13.67 25.53 20.60 16.76 29.46 33.70 -48.73%
EY 8.09 7.32 3.92 4.85 5.97 3.39 2.97 94.92%
DY 3.27 6.76 0.00 6.17 3.97 6.13 0.00 -
P/NAPS 1.02 0.75 0.73 0.83 0.67 0.65 0.49 62.95%

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