[TWS] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 189.39%
YoY- 23.56%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 418,918 365,691 350,668 301,791 280,300 218,880 259,575 37.70%
PBT 24,613 13,764 14,113 35,346 11,463 5,649 5,946 158.47%
Tax -34 -5,403 1,536 -9,217 -5,141 -3,175 -3,606 -95.57%
NP 24,579 8,361 15,649 26,129 6,322 2,474 2,340 381.69%
-
NP to SH 23,771 8,327 11,733 22,538 7,788 5,356 2,479 353.22%
-
Tax Rate 0.14% 39.25% -10.88% 26.08% 44.85% 56.20% 60.65% -
Total Cost 394,339 357,330 335,019 275,662 273,978 216,406 257,235 33.05%
-
Net Worth 1,167,802 1,167,558 1,158,781 1,193,268 1,188,158 1,476,598 1,080,121 5.35%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 29,639 - 35,554 - 23,689 - 29,752 -0.25%
Div Payout % 124.69% - 303.03% - 304.18% - 1,200.20% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 1,167,802 1,167,558 1,158,781 1,193,268 1,188,158 1,476,598 1,080,121 5.35%
NOSH 296,396 296,334 296,287 296,552 296,121 295,911 297,529 -0.25%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 5.87% 2.29% 4.46% 8.66% 2.26% 1.13% 0.90% -
ROE 2.04% 0.71% 1.01% 1.89% 0.66% 0.36% 0.23% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 141.34 123.40 118.35 101.77 94.66 73.97 87.24 38.06%
EPS 8.02 2.81 3.96 7.60 2.63 1.81 0.84 351.91%
DPS 10.00 0.00 12.00 0.00 8.00 0.00 10.00 0.00%
NAPS 3.94 3.94 3.911 4.0238 4.0124 4.99 3.6303 5.62%
Adjusted Per Share Value based on latest NOSH - 296,552
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 141.31 123.35 118.29 101.80 94.55 73.83 87.56 37.70%
EPS 8.02 2.81 3.96 7.60 2.63 1.81 0.84 351.91%
DPS 10.00 0.00 11.99 0.00 7.99 0.00 10.04 -0.26%
NAPS 3.9392 3.9384 3.9087 4.0251 4.0078 4.9808 3.6434 5.35%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.68 2.90 2.72 3.00 2.39 2.42 2.50 -
P/RPS 2.60 2.35 2.30 2.95 2.52 3.27 2.87 -6.39%
P/EPS 45.89 103.20 68.69 39.47 90.87 133.70 300.05 -71.49%
EY 2.18 0.97 1.46 2.53 1.10 0.75 0.33 253.28%
DY 2.72 0.00 4.41 0.00 3.35 0.00 4.00 -22.72%
P/NAPS 0.93 0.74 0.70 0.75 0.60 0.48 0.69 22.08%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 28/05/07 27/02/07 22/11/06 24/08/06 25/05/06 28/02/06 -
Price 2.96 2.87 3.24 2.69 2.61 2.44 2.51 -
P/RPS 2.09 2.33 2.74 2.64 2.76 3.30 2.88 -19.29%
P/EPS 36.91 102.14 81.82 35.39 99.24 134.81 301.25 -75.42%
EY 2.71 0.98 1.22 2.83 1.01 0.74 0.33 308.61%
DY 3.38 0.00 3.70 0.00 3.07 0.00 3.98 -10.34%
P/NAPS 0.75 0.73 0.83 0.67 0.65 0.49 0.69 5.73%

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