[TWS] QoQ 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- 79.66%
YoY- 532.69%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 515,800 435,944 435,028 454,712 451,516 418,918 365,691 25.69%
PBT 100,624 86,132 81,790 115,944 99,295 24,613 13,764 275.31%
Tax -31,249 -23,080 -24,590 -9,604 -33,906 -34 -5,403 221.17%
NP 69,375 63,052 57,200 106,340 65,389 24,579 8,361 308.27%
-
NP to SH 47,258 42,947 37,815 74,233 41,318 23,771 8,327 217.16%
-
Tax Rate 31.06% 26.80% 30.06% 8.28% 34.15% 0.14% 39.25% -
Total Cost 446,425 372,892 377,828 348,372 386,127 394,339 357,330 15.95%
-
Net Worth 1,340,063 1,315,974 1,301,001 1,262,724 1,188,559 1,167,802 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 - 29,639 - 38,533 - 29,639 - -
Div Payout % - 69.01% - 51.91% - 124.69% - -
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 1,340,063 1,315,974 1,301,001 1,262,724 1,188,559 1,167,802 1,167,558 9.59%
NOSH 296,474 296,390 296,355 296,414 296,398 296,396 296,334 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 13.45% 14.46% 13.15% 23.39% 14.48% 5.87% 2.29% -
ROE 3.53% 3.26% 2.91% 5.88% 3.48% 2.04% 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 173.98 147.08 146.79 153.40 152.33 141.34 123.40 25.65%
EPS 15.94 14.49 12.76 25.04 13.94 8.02 2.81 217.06%
DPS 0.00 10.00 0.00 13.00 0.00 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 173.99 147.05 146.74 153.38 152.30 141.31 123.35 25.69%
EPS 15.94 14.49 12.76 25.04 13.94 8.02 2.81 217.06%
DPS 0.00 10.00 0.00 13.00 0.00 10.00 0.00 -
NAPS 4.5202 4.439 4.3885 4.2594 4.0092 3.9392 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 1.80 3.25 3.13 3.55 2.10 2.60 2.35 -16.24%
P/EPS 19.70 32.99 36.05 21.76 22.96 45.89 103.20 -66.74%
EY 5.08 3.03 2.77 4.60 4.36 2.18 0.97 200.66%
DY 0.00 2.09 0.00 2.39 0.00 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 1.61 2.45 3.54 2.58 2.68 2.09 2.33 -21.78%
P/EPS 17.57 24.84 40.75 15.81 29.27 36.91 102.14 -68.97%
EY 5.69 4.03 2.45 6.32 3.42 2.71 0.98 222.00%
DY 0.00 2.78 0.00 3.28 0.00 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