[TWS] QoQ 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- -47.94%
YoY- 373.3%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 451,516 418,918 365,691 350,668 301,791 280,300 218,880 61.97%
PBT 99,295 24,613 13,764 14,113 35,346 11,463 5,649 574.85%
Tax -33,906 -34 -5,403 1,536 -9,217 -5,141 -3,175 384.24%
NP 65,389 24,579 8,361 15,649 26,129 6,322 2,474 785.53%
-
NP to SH 41,318 23,771 8,327 11,733 22,538 7,788 5,356 289.93%
-
Tax Rate 34.15% 0.14% 39.25% -10.88% 26.08% 44.85% 56.20% -
Total Cost 386,127 394,339 357,330 335,019 275,662 273,978 216,406 47.05%
-
Net Worth 1,188,559 1,167,802 1,167,558 1,158,781 1,193,268 1,188,158 1,476,598 -13.45%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 29,639 - 35,554 - 23,689 - -
Div Payout % - 124.69% - 303.03% - 304.18% - -
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 1,188,559 1,167,802 1,167,558 1,158,781 1,193,268 1,188,158 1,476,598 -13.45%
NOSH 296,398 296,396 296,334 296,287 296,552 296,121 295,911 0.10%
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 14.48% 5.87% 2.29% 4.46% 8.66% 2.26% 1.13% -
ROE 3.48% 2.04% 0.71% 1.01% 1.89% 0.66% 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 152.33 141.34 123.40 118.35 101.77 94.66 73.97 61.79%
EPS 13.94 8.02 2.81 3.96 7.60 2.63 1.81 289.50%
DPS 0.00 10.00 0.00 12.00 0.00 8.00 0.00 -
NAPS 4.01 3.94 3.94 3.911 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 152.30 141.31 123.35 118.29 101.80 94.55 73.83 61.97%
EPS 13.94 8.02 2.81 3.96 7.60 2.63 1.81 289.50%
DPS 0.00 10.00 0.00 11.99 0.00 7.99 0.00 -
NAPS 4.0092 3.9392 3.9384 3.9087 4.0251 4.0078 4.9808 -13.45%
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 2.10 2.60 2.35 2.30 2.95 2.52 3.27 -25.54%
P/EPS 22.96 45.89 103.20 68.69 39.47 90.87 133.70 -69.07%
EY 4.36 2.18 0.97 1.46 2.53 1.10 0.75 222.96%
DY 0.00 2.72 0.00 4.41 0.00 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 2.68 2.09 2.33 2.74 2.64 2.76 3.30 -12.94%
P/EPS 29.27 36.91 102.14 81.82 35.39 99.24 134.81 -63.84%
EY 3.42 2.71 0.98 1.22 2.83 1.01 0.74 177.19%
DY 0.00 3.38 0.00 3.70 0.00 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