[TWS] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 28.24%
YoY- 820.48%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 5,551,379 5,313,040 5,170,492 5,198,152 2,069,398 1,634,350 1,539,632 134.58%
PBT 806,595 701,208 584,380 546,148 349,225 129,792 59,222 467.60%
Tax -179,781 -188,082 -153,554 -134,172 -74,131 -42,937 -26,850 254.02%
NP 626,814 513,125 430,826 411,976 275,094 86,854 32,372 617.19%
-
NP to SH 481,139 384,794 329,508 309,024 240,973 77,965 43,208 396.47%
-
Tax Rate 22.29% 26.82% 26.28% 24.57% 21.23% 33.08% 45.34% -
Total Cost 4,924,565 4,799,914 4,739,666 4,786,176 1,794,304 1,547,496 1,507,260 119.71%
-
Net Worth 1,985,895 1,698,310 1,583,722 1,527,561 1,577,120 1,411,441 1,435,100 24.10%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 43,742 19,453 29,273 - - - - -
Div Payout % 9.09% 5.06% 8.88% - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,985,895 1,698,310 1,583,722 1,527,561 1,577,120 1,411,441 1,435,100 24.10%
NOSH 291,614 291,805 292,739 292,636 296,451 296,521 309,956 -3.97%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 11.29% 9.66% 8.33% 7.93% 13.29% 5.31% 2.10% -
ROE 24.23% 22.66% 20.81% 20.23% 15.28% 5.52% 3.01% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1,903.67 1,820.74 1,766.24 1,776.32 698.06 551.17 496.72 144.30%
EPS 162.29 131.87 112.56 105.60 81.81 26.29 13.94 411.38%
DPS 15.00 6.67 10.00 0.00 0.00 0.00 0.00 -
NAPS 6.81 5.82 5.41 5.22 5.32 4.76 4.63 29.24%
Adjusted Per Share Value based on latest NOSH - 292,636
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1,872.57 1,792.17 1,744.09 1,753.42 698.04 551.29 519.34 134.59%
EPS 162.30 129.80 111.15 104.24 81.28 26.30 14.57 396.59%
DPS 14.75 6.56 9.87 0.00 0.00 0.00 0.00 -
NAPS 6.6987 5.7287 5.3421 5.1527 5.3199 4.761 4.8408 24.10%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 6.70 3.97 3.05 3.18 2.76 2.85 2.88 -
P/RPS 0.35 0.22 0.17 0.18 0.40 0.52 0.58 -28.52%
P/EPS 4.06 3.01 2.71 3.01 3.40 10.84 20.66 -66.09%
EY 24.63 33.22 36.90 33.21 29.45 9.23 4.84 194.97%
DY 2.24 1.68 3.28 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.68 0.56 0.61 0.52 0.60 0.62 35.57%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 02/12/10 25/08/10 31/05/10 23/02/10 23/11/09 28/08/09 -
Price 7.56 4.96 3.53 2.85 2.78 2.75 2.94 -
P/RPS 0.40 0.27 0.20 0.16 0.40 0.50 0.59 -22.77%
P/EPS 4.58 3.76 3.14 2.70 3.42 10.46 21.09 -63.77%
EY 21.82 26.59 31.89 37.05 29.24 9.56 4.74 175.95%
DY 1.98 1.34 2.83 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.85 0.65 0.55 0.52 0.58 0.63 45.72%

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