[TWS] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 30.71%
YoY- 41.27%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,236,125 784,609 365,691 1,151,154 800,971 499,180 218,880 216.79%
PBT 137,672 38,377 13,764 65,438 52,458 17,112 5,649 738.95%
Tax -39,343 -5,437 -5,403 -15,828 -17,533 -8,316 -3,175 434.66%
NP 98,329 32,940 8,361 49,610 34,925 8,796 2,474 1062.02%
-
NP to SH 73,416 32,098 8,327 46,641 35,682 13,144 5,356 471.84%
-
Tax Rate 28.58% 14.17% 39.25% 24.19% 33.42% 48.60% 56.20% -
Total Cost 1,137,796 751,669 357,330 1,101,544 766,046 490,384 216,406 202.05%
-
Net Worth 1,189,007 1,167,738 1,167,558 1,159,428 1,192,501 1,190,496 1,476,598 -13.43%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 29,651 29,638 - 59,305 23,708 23,736 - -
Div Payout % 40.39% 92.34% - 127.15% 66.45% 180.59% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 1,189,007 1,167,738 1,167,558 1,159,428 1,192,501 1,190,496 1,476,598 -13.43%
NOSH 296,510 296,380 296,334 296,529 296,362 296,704 295,911 0.13%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 7.95% 4.20% 2.29% 4.31% 4.36% 1.76% 1.13% -
ROE 6.17% 2.75% 0.71% 4.02% 2.99% 1.10% 0.36% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 416.89 264.73 123.40 388.21 270.27 168.24 73.97 216.36%
EPS 24.76 10.83 2.81 15.73 12.04 4.43 1.81 471.07%
DPS 10.00 10.00 0.00 20.00 8.00 8.00 0.00 -
NAPS 4.01 3.94 3.94 3.91 4.0238 4.0124 4.99 -13.55%
Adjusted Per Share Value based on latest NOSH - 296,287
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 416.96 264.66 123.35 388.30 270.18 168.38 73.83 216.79%
EPS 24.76 10.83 2.81 15.73 12.04 4.43 1.81 471.07%
DPS 10.00 10.00 0.00 20.00 8.00 8.01 0.00 -
NAPS 4.0107 3.939 3.9384 3.9109 4.0225 4.0157 4.9808 -13.43%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.20 3.68 2.90 2.72 3.00 2.39 2.42 -
P/RPS 0.77 1.39 2.35 0.70 1.11 1.42 3.27 -61.83%
P/EPS 12.92 33.98 103.20 17.29 24.92 53.95 133.70 -78.91%
EY 7.74 2.94 0.97 5.78 4.01 1.85 0.75 373.33%
DY 3.13 2.72 0.00 7.35 2.67 3.35 0.00 -
P/NAPS 0.80 0.93 0.74 0.70 0.75 0.60 0.48 40.52%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 27/08/07 28/05/07 27/02/07 22/11/06 24/08/06 25/05/06 -
Price 4.08 2.96 2.87 3.24 2.69 2.61 2.44 -
P/RPS 0.98 1.12 2.33 0.83 1.00 1.55 3.30 -55.45%
P/EPS 16.48 27.33 102.14 20.60 22.34 58.92 134.81 -75.33%
EY 6.07 3.66 0.98 4.85 4.48 1.70 0.74 306.20%
DY 2.45 3.38 0.00 6.17 2.97 3.07 0.00 -
P/NAPS 1.02 0.75 0.73 0.83 0.67 0.65 0.49 62.95%

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