[TWS] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 113.26%
YoY- 662.61%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,461,155 5,551,379 3,984,780 2,585,246 1,299,538 2,069,398 1,225,763 12.43%
PBT 183,949 806,595 525,906 292,190 136,537 349,225 97,344 52.90%
Tax -55,525 -179,781 -141,062 -76,777 -33,543 -74,131 -32,203 43.83%
NP 128,424 626,814 384,844 215,413 102,994 275,094 65,141 57.29%
-
NP to SH 89,918 481,139 288,596 164,754 77,256 240,973 58,474 33.26%
-
Tax Rate 30.18% 22.29% 26.82% 26.28% 24.57% 21.23% 33.08% -
Total Cost 1,332,731 4,924,565 3,599,936 2,369,833 1,196,544 1,794,304 1,160,622 9.66%
-
Net Worth 2,016,852 1,985,895 1,698,310 1,583,722 1,527,561 1,577,120 1,411,441 26.89%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 579 43,742 14,590 14,636 - - - -
Div Payout % 0.64% 9.09% 5.06% 8.88% - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 2,016,852 1,985,895 1,698,310 1,583,722 1,527,561 1,577,120 1,411,441 26.89%
NOSH 289,777 291,614 291,805 292,739 292,636 296,451 296,521 -1.52%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 8.79% 11.29% 9.66% 8.33% 7.93% 13.29% 5.31% -
ROE 4.46% 24.23% 16.99% 10.40% 5.06% 15.28% 4.14% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 504.23 1,903.67 1,365.56 883.12 444.08 698.06 413.38 14.17%
EPS 31.03 162.29 98.90 56.28 26.40 81.81 19.72 35.32%
DPS 0.20 15.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 6.96 6.81 5.82 5.41 5.22 5.32 4.76 28.85%
Adjusted Per Share Value based on latest NOSH - 292,831
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 492.87 1,872.57 1,344.13 872.04 438.35 698.04 413.47 12.43%
EPS 30.33 162.30 97.35 55.57 26.06 81.28 19.72 33.27%
DPS 0.20 14.75 4.92 4.94 0.00 0.00 0.00 -
NAPS 6.8032 6.6987 5.7287 5.3421 5.1527 5.3199 4.761 26.89%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 8.05 6.70 3.97 3.05 3.18 2.76 2.85 -
P/RPS 1.60 0.35 0.29 0.35 0.72 0.40 0.69 75.28%
P/EPS 25.94 4.06 4.01 5.42 12.05 3.40 14.45 47.75%
EY 3.85 24.63 24.91 18.45 8.30 29.45 6.92 -32.37%
DY 0.02 2.24 1.26 1.64 0.00 0.00 0.00 -
P/NAPS 1.16 0.98 0.68 0.56 0.61 0.52 0.60 55.25%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 24/02/11 02/12/10 25/08/10 31/05/10 23/02/10 23/11/09 -
Price 10.20 7.56 4.96 3.53 2.85 2.78 2.75 -
P/RPS 2.02 0.40 0.36 0.40 0.64 0.40 0.67 108.83%
P/EPS 32.87 4.58 5.02 6.27 10.80 3.42 13.95 77.16%
EY 3.04 21.82 19.94 15.94 9.26 29.24 7.17 -43.59%
DY 0.02 1.98 1.01 1.42 0.00 0.00 0.00 -
P/NAPS 1.47 1.11 0.85 0.65 0.55 0.52 0.58 85.99%

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