[TWS] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 209.08%
YoY- 49.92%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 5,313,040 5,170,492 5,198,152 2,069,398 1,634,350 1,539,632 1,418,256 141.01%
PBT 701,208 584,380 546,148 349,225 129,792 59,222 35,144 634.29%
Tax -188,082 -153,554 -134,172 -74,131 -42,937 -26,850 -20,188 342.16%
NP 513,125 430,826 411,976 275,094 86,854 32,372 14,956 953.58%
-
NP to SH 384,794 329,508 309,024 240,973 77,965 43,208 33,572 407.60%
-
Tax Rate 26.82% 26.28% 24.57% 21.23% 33.08% 45.34% 57.44% -
Total Cost 4,799,914 4,739,666 4,786,176 1,794,304 1,547,496 1,507,260 1,403,300 126.84%
-
Net Worth 1,698,310 1,583,722 1,527,561 1,577,120 1,411,441 1,435,100 1,498,520 8.69%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 19,453 29,273 - - - - - -
Div Payout % 5.06% 8.88% - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,698,310 1,583,722 1,527,561 1,577,120 1,411,441 1,435,100 1,498,520 8.69%
NOSH 291,805 292,739 292,636 296,451 296,521 309,956 321,570 -6.26%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.66% 8.33% 7.93% 13.29% 5.31% 2.10% 1.05% -
ROE 22.66% 20.81% 20.23% 15.28% 5.52% 3.01% 2.24% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1,820.74 1,766.24 1,776.32 698.06 551.17 496.72 441.04 157.12%
EPS 131.87 112.56 105.60 81.81 26.29 13.94 10.44 441.53%
DPS 6.67 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.82 5.41 5.22 5.32 4.76 4.63 4.66 15.95%
Adjusted Per Share Value based on latest NOSH - 387,180
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1,792.17 1,744.09 1,753.42 698.04 551.29 519.34 478.40 141.01%
EPS 129.80 111.15 104.24 81.28 26.30 14.57 11.32 407.73%
DPS 6.56 9.87 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.7287 5.3421 5.1527 5.3199 4.761 4.8408 5.0547 8.69%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.97 3.05 3.18 2.76 2.85 2.88 2.60 -
P/RPS 0.22 0.17 0.18 0.40 0.52 0.58 0.59 -48.16%
P/EPS 3.01 2.71 3.01 3.40 10.84 20.66 24.90 -75.52%
EY 33.22 36.90 33.21 29.45 9.23 4.84 4.02 308.21%
DY 1.68 3.28 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.56 0.61 0.52 0.60 0.62 0.56 13.80%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 02/12/10 25/08/10 31/05/10 23/02/10 23/11/09 28/08/09 27/05/09 -
Price 4.96 3.53 2.85 2.78 2.75 2.94 3.06 -
P/RPS 0.27 0.20 0.16 0.40 0.50 0.59 0.69 -46.47%
P/EPS 3.76 3.14 2.70 3.42 10.46 21.09 29.31 -74.53%
EY 26.59 31.89 37.05 29.24 9.56 4.74 3.41 292.73%
DY 1.34 2.83 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.65 0.55 0.52 0.58 0.63 0.66 18.35%

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