[TWS] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -28.59%
YoY- 55.47%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,690,837 1,648,166 1,569,218 1,462,764 1,151,154 1,067,961 998,360 41.94%
PBT 253,616 183,562 76,754 55,056 65,438 69,944 34,224 278.71%
Tax -48,947 -52,457 -10,874 -21,612 -15,828 -23,377 -16,632 104.95%
NP 204,669 131,105 65,880 33,444 49,610 46,566 17,592 411.15%
-
NP to SH 147,649 97,888 64,196 33,308 46,641 47,576 26,288 214.98%
-
Tax Rate 19.30% 28.58% 14.17% 39.25% 24.19% 33.42% 48.60% -
Total Cost 1,486,168 1,517,061 1,503,338 1,429,320 1,101,544 1,021,394 980,768 31.82%
-
Net Worth 1,262,928 1,189,007 1,167,738 1,167,558 1,159,428 1,192,501 1,190,496 4.00%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 68,186 39,534 59,276 - 59,305 31,611 47,472 27.21%
Div Payout % 46.18% 40.39% 92.34% - 127.15% 66.45% 180.59% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 1,262,928 1,189,007 1,167,738 1,167,558 1,159,428 1,192,501 1,190,496 4.00%
NOSH 296,462 296,510 296,380 296,334 296,529 296,362 296,704 -0.05%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 12.10% 7.95% 4.20% 2.29% 4.31% 4.36% 1.76% -
ROE 11.69% 8.23% 5.50% 2.85% 4.02% 3.99% 2.21% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 570.34 555.85 529.46 493.62 388.21 360.36 336.48 42.02%
EPS 49.80 33.01 21.66 11.24 15.73 16.05 8.86 215.13%
DPS 23.00 13.33 20.00 0.00 20.00 10.67 16.00 27.28%
NAPS 4.26 4.01 3.94 3.94 3.91 4.0238 4.0124 4.06%
Adjusted Per Share Value based on latest NOSH - 296,334
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 570.35 555.95 529.32 493.41 388.30 360.24 336.76 41.94%
EPS 49.80 33.02 21.65 11.24 15.73 16.05 8.87 214.89%
DPS 23.00 13.34 19.99 0.00 20.00 10.66 16.01 27.23%
NAPS 4.2601 4.0107 3.939 3.9384 3.9109 4.0225 4.0157 4.00%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 5.45 3.20 3.68 2.90 2.72 3.00 2.39 -
P/RPS 0.96 0.58 0.70 0.59 0.70 0.83 0.71 22.20%
P/EPS 10.94 9.69 16.99 25.80 17.29 18.69 26.98 -45.12%
EY 9.14 10.32 5.89 3.88 5.78 5.35 3.71 82.11%
DY 4.22 4.17 5.43 0.00 7.35 3.56 6.69 -26.38%
P/NAPS 1.28 0.80 0.93 0.74 0.70 0.75 0.60 65.49%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 27/11/07 27/08/07 28/05/07 27/02/07 22/11/06 24/08/06 -
Price 3.96 4.08 2.96 2.87 3.24 2.69 2.61 -
P/RPS 0.69 0.73 0.56 0.58 0.83 0.75 0.78 -7.82%
P/EPS 7.95 12.36 13.67 25.53 20.60 16.76 29.46 -58.14%
EY 12.58 8.09 7.32 3.92 4.85 5.97 3.39 139.12%
DY 5.81 3.27 6.76 0.00 6.17 3.97 6.13 -3.50%
P/NAPS 0.93 1.02 0.75 0.73 0.83 0.67 0.65 26.89%

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