[TWS] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 50.83%
YoY- 216.56%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,849,029 1,741,944 1,740,112 1,690,837 1,648,166 1,569,218 1,462,764 16.85%
PBT 358,061 335,844 327,160 253,616 183,562 76,754 55,056 247.23%
Tax -105,225 -95,340 -98,360 -48,947 -52,457 -10,874 -21,612 186.43%
NP 252,836 240,504 228,800 204,669 131,105 65,880 33,444 283.77%
-
NP to SH 170,693 161,524 151,260 147,649 97,888 64,196 33,308 196.35%
-
Tax Rate 29.39% 28.39% 30.06% 19.30% 28.58% 14.17% 39.25% -
Total Cost 1,596,193 1,501,440 1,511,312 1,486,168 1,517,061 1,503,338 1,429,320 7.61%
-
Net Worth 1,340,088 1,316,385 1,301,001 1,262,928 1,189,007 1,167,738 1,167,558 9.59%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 39,530 59,296 - 68,186 39,534 59,276 - -
Div Payout % 23.16% 36.71% - 46.18% 40.39% 92.34% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 1,340,088 1,316,385 1,301,001 1,262,928 1,189,007 1,167,738 1,167,558 9.59%
NOSH 296,479 296,483 296,355 296,462 296,510 296,380 296,334 0.03%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 13.67% 13.81% 13.15% 12.10% 7.95% 4.20% 2.29% -
ROE 12.74% 12.27% 11.63% 11.69% 8.23% 5.50% 2.85% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 623.66 587.54 587.17 570.34 555.85 529.46 493.62 16.82%
EPS 57.57 54.48 51.04 49.80 33.01 21.66 11.24 196.25%
DPS 13.33 20.00 0.00 23.00 13.33 20.00 0.00 -
NAPS 4.52 4.44 4.39 4.26 4.01 3.94 3.94 9.56%
Adjusted Per Share Value based on latest NOSH - 296,414
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 623.71 587.58 586.97 570.35 555.95 529.32 493.41 16.85%
EPS 57.58 54.48 51.02 49.80 33.02 21.65 11.24 196.28%
DPS 13.33 20.00 0.00 23.00 13.34 19.99 0.00 -
NAPS 4.5203 4.4404 4.3885 4.2601 4.0107 3.939 3.9384 9.59%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 3.14 4.78 4.60 5.45 3.20 3.68 2.90 -
P/RPS 0.50 0.81 0.78 0.96 0.58 0.70 0.59 -10.42%
P/EPS 5.45 8.77 9.01 10.94 9.69 16.99 25.80 -64.43%
EY 18.34 11.40 11.10 9.14 10.32 5.89 3.88 180.85%
DY 4.25 4.18 0.00 4.22 4.17 5.43 0.00 -
P/NAPS 0.69 1.08 1.05 1.28 0.80 0.93 0.74 -4.54%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 27/08/08 28/05/08 27/02/08 27/11/07 27/08/07 28/05/07 -
Price 2.80 3.60 5.20 3.96 4.08 2.96 2.87 -
P/RPS 0.45 0.61 0.89 0.69 0.73 0.56 0.58 -15.52%
P/EPS 4.86 6.61 10.19 7.95 12.36 13.67 25.53 -66.80%
EY 20.56 15.13 9.82 12.58 8.09 7.32 3.92 200.96%
DY 4.76 5.56 0.00 5.81 3.27 6.76 0.00 -
P/NAPS 0.62 0.81 1.18 0.93 1.02 0.75 0.73 -10.28%

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