[TWS] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 58.52%
YoY- 74.38%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 769,816 354,564 1,767,566 1,386,772 870,972 435,028 1,690,837 -40.84%
PBT 29,611 8,786 298,808 268,546 167,922 81,790 253,616 -76.14%
Tax -13,425 -5,047 -76,566 -78,919 -47,670 -24,590 -48,947 -57.81%
NP 16,186 3,739 222,242 189,627 120,252 57,200 204,669 -81.60%
-
NP to SH 21,604 8,393 160,735 128,020 80,762 37,815 147,649 -72.26%
-
Tax Rate 45.34% 57.44% 25.62% 29.39% 28.39% 30.06% 19.30% -
Total Cost 753,630 350,825 1,545,324 1,197,145 750,720 377,828 1,486,168 -36.43%
-
Net Worth 1,435,100 1,498,520 1,372,745 1,340,088 1,316,385 1,301,001 1,262,928 8.90%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 29,648 29,647 29,648 - 68,186 -
Div Payout % - - 18.45% 23.16% 36.71% - 46.18% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 1,435,100 1,498,520 1,372,745 1,340,088 1,316,385 1,301,001 1,262,928 8.90%
NOSH 309,956 321,570 296,489 296,479 296,483 296,355 296,462 3.01%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 2.10% 1.05% 12.57% 13.67% 13.81% 13.15% 12.10% -
ROE 1.51% 0.56% 11.71% 9.55% 6.14% 2.91% 11.69% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 248.36 110.26 596.17 467.75 293.77 146.79 570.34 -42.57%
EPS 6.97 2.61 56.09 43.18 27.24 12.76 49.80 -73.07%
DPS 0.00 0.00 10.00 10.00 10.00 0.00 23.00 -
NAPS 4.63 4.66 4.63 4.52 4.44 4.39 4.26 5.71%
Adjusted Per Share Value based on latest NOSH - 296,474
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 259.67 119.60 596.23 467.78 293.79 146.74 570.35 -40.84%
EPS 7.29 2.83 54.22 43.18 27.24 12.76 49.80 -72.25%
DPS 0.00 0.00 10.00 10.00 10.00 0.00 23.00 -
NAPS 4.8408 5.0547 4.6305 4.5203 4.4404 4.3885 4.2601 8.90%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.88 2.60 3.00 3.14 4.78 4.60 5.45 -
P/RPS 1.16 2.36 0.50 0.67 1.63 3.13 0.96 13.45%
P/EPS 41.32 99.62 5.53 7.27 17.55 36.05 10.94 142.72%
EY 2.42 1.00 18.07 13.75 5.70 2.77 9.14 -58.80%
DY 0.00 0.00 3.33 3.18 2.09 0.00 4.22 -
P/NAPS 0.62 0.56 0.65 0.69 1.08 1.05 1.28 -38.35%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 27/05/09 27/02/09 26/11/08 27/08/08 28/05/08 27/02/08 -
Price 2.94 3.06 2.82 2.80 3.60 5.20 3.96 -
P/RPS 1.18 2.78 0.47 0.60 1.23 3.54 0.69 43.05%
P/EPS 42.18 117.24 5.20 6.48 13.22 40.75 7.95 204.50%
EY 2.37 0.85 19.22 15.42 7.57 2.45 12.58 -67.17%
DY 0.00 0.00 3.55 3.57 2.78 0.00 5.81 -
P/NAPS 0.63 0.66 0.61 0.62 0.81 1.18 0.93 -22.88%

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