[TWS] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -82.15%
YoY- 55.47%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,690,837 1,236,125 784,609 365,691 1,151,154 800,971 499,180 125.04%
PBT 253,616 137,672 38,377 13,764 65,438 52,458 17,112 500.41%
Tax -48,947 -39,343 -5,437 -5,403 -15,828 -17,533 -8,316 224.94%
NP 204,669 98,329 32,940 8,361 49,610 34,925 8,796 710.37%
-
NP to SH 147,649 73,416 32,098 8,327 46,641 35,682 13,144 399.36%
-
Tax Rate 19.30% 28.58% 14.17% 39.25% 24.19% 33.42% 48.60% -
Total Cost 1,486,168 1,137,796 751,669 357,330 1,101,544 766,046 490,384 108.99%
-
Net Worth 1,262,928 1,189,007 1,167,738 1,167,558 1,159,428 1,192,501 1,190,496 4.00%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 68,186 29,651 29,638 - 59,305 23,708 23,736 101.69%
Div Payout % 46.18% 40.39% 92.34% - 127.15% 66.45% 180.59% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 1,262,928 1,189,007 1,167,738 1,167,558 1,159,428 1,192,501 1,190,496 4.00%
NOSH 296,462 296,510 296,380 296,334 296,529 296,362 296,704 -0.05%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 12.10% 7.95% 4.20% 2.29% 4.31% 4.36% 1.76% -
ROE 11.69% 6.17% 2.75% 0.71% 4.02% 2.99% 1.10% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 570.34 416.89 264.73 123.40 388.21 270.27 168.24 125.16%
EPS 49.80 24.76 10.83 2.81 15.73 12.04 4.43 399.61%
DPS 23.00 10.00 10.00 0.00 20.00 8.00 8.00 101.80%
NAPS 4.26 4.01 3.94 3.94 3.91 4.0238 4.0124 4.06%
Adjusted Per Share Value based on latest NOSH - 296,334
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 570.35 416.96 264.66 123.35 388.30 270.18 168.38 125.04%
EPS 49.80 24.76 10.83 2.81 15.73 12.04 4.43 399.61%
DPS 23.00 10.00 10.00 0.00 20.00 8.00 8.01 101.63%
NAPS 4.2601 4.0107 3.939 3.9384 3.9109 4.0225 4.0157 4.00%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 5.45 3.20 3.68 2.90 2.72 3.00 2.39 -
P/RPS 0.96 0.77 1.39 2.35 0.70 1.11 1.42 -22.91%
P/EPS 10.94 12.92 33.98 103.20 17.29 24.92 53.95 -65.38%
EY 9.14 7.74 2.94 0.97 5.78 4.01 1.85 189.23%
DY 4.22 3.13 2.72 0.00 7.35 2.67 3.35 16.59%
P/NAPS 1.28 0.80 0.93 0.74 0.70 0.75 0.60 65.49%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 27/11/07 27/08/07 28/05/07 27/02/07 22/11/06 24/08/06 -
Price 3.96 4.08 2.96 2.87 3.24 2.69 2.61 -
P/RPS 0.69 0.98 1.12 2.33 0.83 1.00 1.55 -41.61%
P/EPS 7.95 16.48 27.33 102.14 20.60 22.34 58.92 -73.59%
EY 12.58 6.07 3.66 0.98 4.85 4.48 1.70 278.35%
DY 5.81 2.45 3.38 0.00 6.17 2.97 3.07 52.82%
P/NAPS 0.93 1.02 0.75 0.73 0.83 0.67 0.65 26.89%

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