[TWS] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 69.46%
YoY- -53.21%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 8,152,224 6,229,444 4,097,246 1,934,594 6,933,456 4,727,436 3,054,489 91.83%
PBT 493,846 384,785 224,283 74,658 897,033 673,245 438,323 8.23%
Tax -178,410 -125,913 -81,469 -33,106 -229,226 -164,591 -129,373 23.77%
NP 315,436 258,872 142,814 41,552 667,807 508,654 308,950 1.38%
-
NP to SH 208,198 167,851 99,049 31,184 474,917 358,722 214,335 -1.90%
-
Tax Rate 36.13% 32.72% 36.32% 44.34% 25.55% 24.45% 29.52% -
Total Cost 7,836,788 5,970,572 3,954,432 1,893,042 6,265,649 4,218,782 2,745,539 100.58%
-
Net Worth 2,436,832 2,442,762 2,395,438 2,392,156 2,359,850 2,244,236 2,143,349 8.88%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 1,185 - 74,116 - 1,778 59,292 59,290 -92.54%
Div Payout % 0.57% - 74.83% - 0.37% 16.53% 27.66% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 2,436,832 2,442,762 2,395,438 2,392,156 2,359,850 2,244,236 2,143,349 8.88%
NOSH 296,451 296,451 296,465 296,425 296,463 296,464 296,452 -0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.87% 4.16% 3.49% 2.15% 9.63% 10.76% 10.11% -
ROE 8.54% 6.87% 4.13% 1.30% 20.12% 15.98% 10.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2,749.93 2,101.33 1,382.03 652.64 2,338.72 1,594.60 1,030.35 91.83%
EPS 70.23 56.62 33.41 10.52 160.19 121.00 72.30 -1.90%
DPS 0.40 0.00 25.00 0.00 0.60 20.00 20.00 -92.54%
NAPS 8.22 8.24 8.08 8.07 7.96 7.57 7.23 8.88%
Adjusted Per Share Value based on latest NOSH - 296,432
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2,749.87 2,101.29 1,382.06 652.57 2,338.76 1,594.64 1,030.33 91.83%
EPS 70.23 56.62 33.41 10.52 160.20 121.00 72.30 -1.90%
DPS 0.40 0.00 25.00 0.00 0.60 20.00 20.00 -92.54%
NAPS 8.2198 8.2398 8.0802 8.0691 7.9601 7.5702 7.2298 8.88%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 8.94 7.21 8.95 9.59 10.04 7.77 10.42 -
P/RPS 0.33 0.34 0.65 1.47 0.43 0.49 1.01 -52.40%
P/EPS 12.73 12.73 26.79 91.16 6.27 6.42 14.41 -7.89%
EY 7.86 7.85 3.73 1.10 15.96 15.57 6.94 8.61%
DY 0.04 0.00 2.79 0.00 0.06 2.57 1.92 -92.33%
P/NAPS 1.09 0.88 1.11 1.19 1.26 1.03 1.44 -16.87%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 27/11/12 29/08/12 25/05/12 28/02/12 25/11/11 25/08/11 -
Price 9.24 6.78 7.53 8.48 10.10 9.28 9.15 -
P/RPS 0.34 0.32 0.54 1.30 0.43 0.58 0.89 -47.19%
P/EPS 13.16 11.97 22.54 80.61 6.30 7.67 12.66 2.60%
EY 7.60 8.35 4.44 1.24 15.86 13.04 7.90 -2.53%
DY 0.04 0.00 3.32 0.00 0.06 2.16 2.19 -92.97%
P/NAPS 1.12 0.82 0.93 1.05 1.27 1.23 1.27 -8.00%

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