[TWS] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 179.09%
YoY- -21.98%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,285,708 1,299,538 843,635 455,947 415,252 354,564 380,794 125.56%
PBT 155,653 136,537 251,881 67,733 20,825 8,786 30,262 198.86%
Tax -43,234 -33,543 -41,928 -18,778 -8,378 -5,047 2,353 -
NP 112,419 102,994 209,953 48,955 12,447 3,739 32,615 128.69%
-
NP to SH 87,498 77,256 182,499 36,870 13,211 8,393 32,715 93.02%
-
Tax Rate 27.78% 24.57% 16.65% 27.72% 40.23% 57.44% -7.78% -
Total Cost 1,173,289 1,196,544 633,682 406,992 402,805 350,825 348,179 125.26%
-
Net Worth 1,584,217 1,527,561 1,548,722 1,398,415 1,435,843 1,498,520 1,186,124 21.34%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 14,641 - - - - - - -
Div Payout % 16.73% - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,584,217 1,527,561 1,548,722 1,398,415 1,435,843 1,498,520 1,186,124 21.34%
NOSH 292,831 292,636 387,180 293,784 310,117 321,570 296,531 -0.83%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 8.74% 7.93% 24.89% 10.74% 3.00% 1.05% 8.56% -
ROE 5.52% 5.06% 11.78% 2.64% 0.92% 0.56% 2.76% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 439.06 444.08 217.89 155.20 133.90 110.26 128.42 127.46%
EPS 29.88 26.40 61.88 12.55 4.36 2.61 11.09 93.97%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.41 5.22 4.00 4.76 4.63 4.66 4.00 22.36%
Adjusted Per Share Value based on latest NOSH - 293,784
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 433.69 438.35 284.57 153.80 140.07 119.60 128.45 125.56%
EPS 29.51 26.06 61.56 12.44 4.46 2.83 11.04 92.95%
DPS 4.94 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.3438 5.1527 5.2241 4.7171 4.8433 5.0547 4.001 21.34%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 3.05 3.18 2.76 2.85 2.88 2.60 3.00 -
P/RPS 0.69 0.72 1.27 1.84 2.15 2.36 2.34 -55.79%
P/EPS 10.21 12.05 5.86 22.71 67.61 99.62 27.19 -48.04%
EY 9.80 8.30 17.08 4.40 1.48 1.00 3.68 92.47%
DY 1.64 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.61 0.69 0.60 0.62 0.56 0.75 -17.74%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 31/05/10 23/02/10 23/11/09 28/08/09 27/05/09 27/02/09 -
Price 3.53 2.85 2.78 2.75 2.94 3.06 2.82 -
P/RPS 0.80 0.64 1.28 1.77 2.20 2.78 2.20 -49.14%
P/EPS 11.81 10.80 5.90 21.91 69.01 117.24 25.56 -40.31%
EY 8.46 9.26 16.96 4.56 1.45 0.85 3.91 67.52%
DY 1.42 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.55 0.70 0.58 0.63 0.66 0.71 -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