[TWSCORP] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[TWSCORP] TRADEWINDS CORPORATION BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -1260.09%
YoY- -135.96%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 123,709 125,626 127,317 138,713 129,141 132,613 123,109 0.32%
PBT 14,853 -242,093 19,328 -37,296 8,772 11,734 16,578 -7.04%
Tax -4,666 20,557 -6,892 4,956 -5,805 -5,153 -4,233 6.68%
NP 10,187 -221,536 12,436 -32,340 2,967 6,581 12,345 -11.99%
-
NP to SH 9,994 -214,215 13,403 -27,529 2,373 6,916 11,948 -11.19%
-
Tax Rate 31.41% - 35.66% - 66.18% 43.92% 25.53% -
Total Cost 113,522 347,162 114,881 171,053 126,174 126,032 110,764 1.64%
-
Net Worth 1,921,068 1,913,226 2,128,086 1,104,524 1,110,588 1,104,225 1,102,941 44.61%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - 5,521 5,514 -
Div Payout % - - - - - 79.83% 46.16% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,921,068 1,913,226 2,128,086 1,104,524 1,110,588 1,104,225 1,102,941 44.61%
NOSH 1,110,444 1,105,911 1,107,685 1,104,524 1,110,588 1,104,225 1,102,941 0.45%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 8.23% -176.35% 9.77% -23.31% 2.30% 4.96% 10.03% -
ROE 0.52% -11.20% 0.63% -2.49% 0.21% 0.63% 1.08% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 11.14 11.36 11.49 12.56 11.63 12.01 11.16 -0.11%
EPS 0.90 -19.37 1.21 -2.49 0.21 0.63 1.08 -11.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.50 -
NAPS 1.73 1.73 1.9212 1.00 1.00 1.00 1.00 43.96%
Adjusted Per Share Value based on latest NOSH - 1,104,524
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 11.18 11.36 11.51 12.54 11.67 11.99 11.13 0.29%
EPS 0.90 -19.36 1.21 -2.49 0.21 0.63 1.08 -11.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.50 -
NAPS 1.7364 1.7293 1.9235 0.9984 1.0038 0.9981 0.9969 44.61%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.02 0.73 0.80 0.75 0.71 0.91 0.99 -
P/RPS 9.16 6.43 6.96 5.97 6.11 7.58 8.87 2.16%
P/EPS 113.33 -3.77 66.12 -30.09 332.29 145.29 91.39 15.37%
EY 0.88 -26.53 1.51 -3.32 0.30 0.69 1.09 -13.26%
DY 0.00 0.00 0.00 0.00 0.00 0.55 0.51 -
P/NAPS 0.59 0.42 0.42 0.75 0.71 0.91 0.99 -29.11%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 28/08/12 29/05/12 27/02/12 25/11/11 22/08/11 27/05/11 -
Price 1.03 0.76 0.71 0.88 0.76 0.77 0.99 -
P/RPS 9.25 6.69 6.18 7.01 6.54 6.41 8.87 2.82%
P/EPS 114.44 -3.92 58.68 -35.31 355.69 122.94 91.39 16.12%
EY 0.87 -25.49 1.70 -2.83 0.28 0.81 1.09 -13.91%
DY 0.00 0.00 0.00 0.00 0.00 0.65 0.51 -
P/NAPS 0.60 0.44 0.37 0.88 0.76 0.77 0.99 -28.31%

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