[TWS] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 101.11%
YoY- 216.56%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,386,772 870,972 435,028 1,690,837 1,236,125 784,609 365,691 142.58%
PBT 268,546 167,922 81,790 253,616 137,672 38,377 13,764 620.82%
Tax -78,919 -47,670 -24,590 -48,947 -39,343 -5,437 -5,403 494.62%
NP 189,627 120,252 57,200 204,669 98,329 32,940 8,361 696.69%
-
NP to SH 128,020 80,762 37,815 147,649 73,416 32,098 8,327 515.22%
-
Tax Rate 29.39% 28.39% 30.06% 19.30% 28.58% 14.17% 39.25% -
Total Cost 1,197,145 750,720 377,828 1,486,168 1,137,796 751,669 357,330 123.40%
-
Net Worth 1,340,088 1,316,385 1,301,001 1,262,928 1,189,007 1,167,738 1,167,558 9.59%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 29,647 29,648 - 68,186 29,651 29,638 - -
Div Payout % 23.16% 36.71% - 46.18% 40.39% 92.34% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 1,340,088 1,316,385 1,301,001 1,262,928 1,189,007 1,167,738 1,167,558 9.59%
NOSH 296,479 296,483 296,355 296,462 296,510 296,380 296,334 0.03%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 13.67% 13.81% 13.15% 12.10% 7.95% 4.20% 2.29% -
ROE 9.55% 6.14% 2.91% 11.69% 6.17% 2.75% 0.71% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 467.75 293.77 146.79 570.34 416.89 264.73 123.40 142.51%
EPS 43.18 27.24 12.76 49.80 24.76 10.83 2.81 515.02%
DPS 10.00 10.00 0.00 23.00 10.00 10.00 0.00 -
NAPS 4.52 4.44 4.39 4.26 4.01 3.94 3.94 9.56%
Adjusted Per Share Value based on latest NOSH - 296,414
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 467.78 293.79 146.74 570.35 416.96 264.66 123.35 142.59%
EPS 43.18 27.24 12.76 49.80 24.76 10.83 2.81 515.02%
DPS 10.00 10.00 0.00 23.00 10.00 10.00 0.00 -
NAPS 4.5203 4.4404 4.3885 4.2601 4.0107 3.939 3.9384 9.59%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 3.14 4.78 4.60 5.45 3.20 3.68 2.90 -
P/RPS 0.67 1.63 3.13 0.96 0.77 1.39 2.35 -56.58%
P/EPS 7.27 17.55 36.05 10.94 12.92 33.98 103.20 -82.86%
EY 13.75 5.70 2.77 9.14 7.74 2.94 0.97 482.89%
DY 3.18 2.09 0.00 4.22 3.13 2.72 0.00 -
P/NAPS 0.69 1.08 1.05 1.28 0.80 0.93 0.74 -4.54%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 27/08/08 28/05/08 27/02/08 27/11/07 27/08/07 28/05/07 -
Price 2.80 3.60 5.20 3.96 4.08 2.96 2.87 -
P/RPS 0.60 1.23 3.54 0.69 0.98 1.12 2.33 -59.42%
P/EPS 6.48 13.22 40.75 7.95 16.48 27.33 102.14 -84.01%
EY 15.42 7.57 2.45 12.58 6.07 3.66 0.98 524.77%
DY 3.57 2.78 0.00 5.81 2.45 3.38 0.00 -
P/NAPS 0.62 0.81 1.18 0.93 1.02 0.75 0.73 -10.28%

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