[TWS] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -5.83%
YoY- 8.86%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,634,350 1,539,632 1,418,256 1,767,566 1,849,029 1,741,944 1,740,112 -4.09%
PBT 129,792 59,222 35,144 298,808 358,061 335,844 327,160 -45.97%
Tax -42,937 -26,850 -20,188 -76,566 -105,225 -95,340 -98,360 -42.42%
NP 86,854 32,372 14,956 222,242 252,836 240,504 228,800 -47.54%
-
NP to SH 77,965 43,208 33,572 160,735 170,693 161,524 151,260 -35.68%
-
Tax Rate 33.08% 45.34% 57.44% 25.62% 29.39% 28.39% 30.06% -
Total Cost 1,547,496 1,507,260 1,403,300 1,545,324 1,596,193 1,501,440 1,511,312 1.58%
-
Net Worth 1,411,441 1,435,100 1,498,520 1,372,745 1,340,088 1,316,385 1,301,001 5.57%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 29,648 39,530 59,296 - -
Div Payout % - - - 18.45% 23.16% 36.71% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,411,441 1,435,100 1,498,520 1,372,745 1,340,088 1,316,385 1,301,001 5.57%
NOSH 296,521 309,956 321,570 296,489 296,479 296,483 296,355 0.03%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 5.31% 2.10% 1.05% 12.57% 13.67% 13.81% 13.15% -
ROE 5.52% 3.01% 2.24% 11.71% 12.74% 12.27% 11.63% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 551.17 496.72 441.04 596.17 623.66 587.54 587.17 -4.12%
EPS 26.29 13.94 10.44 56.09 57.57 54.48 51.04 -35.71%
DPS 0.00 0.00 0.00 10.00 13.33 20.00 0.00 -
NAPS 4.76 4.63 4.66 4.63 4.52 4.44 4.39 5.53%
Adjusted Per Share Value based on latest NOSH - 296,531
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 551.29 519.34 478.40 596.23 623.71 587.58 586.97 -4.09%
EPS 26.30 14.57 11.32 54.22 57.58 54.48 51.02 -35.68%
DPS 0.00 0.00 0.00 10.00 13.33 20.00 0.00 -
NAPS 4.761 4.8408 5.0547 4.6305 4.5203 4.4404 4.3885 5.57%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.85 2.88 2.60 3.00 3.14 4.78 4.60 -
P/RPS 0.52 0.58 0.59 0.50 0.50 0.81 0.78 -23.66%
P/EPS 10.84 20.66 24.90 5.53 5.45 8.77 9.01 13.10%
EY 9.23 4.84 4.02 18.07 18.34 11.40 11.10 -11.56%
DY 0.00 0.00 0.00 3.33 4.25 4.18 0.00 -
P/NAPS 0.60 0.62 0.56 0.65 0.69 1.08 1.05 -31.11%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 28/08/09 27/05/09 27/02/09 26/11/08 27/08/08 28/05/08 -
Price 2.75 2.94 3.06 2.82 2.80 3.60 5.20 -
P/RPS 0.50 0.59 0.69 0.47 0.45 0.61 0.89 -31.89%
P/EPS 10.46 21.09 29.31 5.20 4.86 6.61 10.19 1.75%
EY 9.56 4.74 3.41 19.22 20.56 15.13 9.82 -1.77%
DY 0.00 0.00 0.00 3.55 4.76 5.56 0.00 -
P/NAPS 0.58 0.63 0.66 0.61 0.62 0.81 1.18 -37.69%

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