[TWS] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 23.98%
YoY- 278.16%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 5,712,996 5,551,379 4,828,415 3,884,828 3,014,372 2,069,398 1,606,557 133.15%
PBT 854,007 806,595 777,787 611,804 476,976 349,225 127,606 255.54%
Tax -201,763 -179,781 -182,990 -137,483 -102,627 -74,131 -29,850 257.90%
NP 652,244 626,814 594,797 474,321 374,349 275,094 97,756 254.82%
-
NP to SH 493,801 481,139 471,095 384,123 309,836 240,973 91,189 208.68%
-
Tax Rate 23.63% 22.29% 23.53% 22.47% 21.52% 21.23% 23.39% -
Total Cost 5,060,752 4,924,565 4,233,618 3,410,507 2,640,023 1,794,304 1,508,801 124.23%
-
Net Worth 2,016,852 1,986,789 1,703,120 1,584,217 1,527,561 1,548,722 1,398,415 27.67%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 72,597 14,934 14,934 14,934 292 - - -
Div Payout % 14.70% 3.10% 3.17% 3.89% 0.09% - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 2,016,852 1,986,789 1,703,120 1,584,217 1,527,561 1,548,722 1,398,415 27.67%
NOSH 289,777 290,891 292,632 292,831 292,636 387,180 293,784 -0.91%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 11.42% 11.29% 12.32% 12.21% 12.42% 13.29% 6.08% -
ROE 24.48% 24.22% 27.66% 24.25% 20.28% 15.56% 6.52% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1,971.51 1,908.40 1,649.99 1,326.64 1,030.07 534.48 546.85 135.30%
EPS 170.41 165.40 160.99 131.18 105.88 62.24 31.04 211.52%
DPS 25.00 5.10 5.10 5.10 0.10 0.00 0.00 -
NAPS 6.96 6.83 5.82 5.41 5.22 4.00 4.76 28.85%
Adjusted Per Share Value based on latest NOSH - 292,831
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1,927.08 1,872.57 1,628.70 1,310.41 1,016.79 698.04 541.92 133.15%
EPS 166.57 162.30 158.91 129.57 104.51 81.28 30.76 208.68%
DPS 24.49 5.04 5.04 5.04 0.10 0.00 0.00 -
NAPS 6.8032 6.7017 5.7449 5.3438 5.1527 5.2241 4.7171 27.67%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 8.05 6.70 3.97 3.05 3.18 2.76 2.85 -
P/RPS 0.41 0.35 0.24 0.23 0.31 0.52 0.52 -14.66%
P/EPS 4.72 4.05 2.47 2.33 3.00 4.43 9.18 -35.84%
EY 21.17 24.69 40.55 43.01 33.29 22.55 10.89 55.82%
DY 3.11 0.76 1.29 1.67 0.03 0.00 0.00 -
P/NAPS 1.16 0.98 0.68 0.56 0.61 0.69 0.60 55.25%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 24/02/11 02/12/10 25/08/10 31/05/10 23/02/10 23/11/09 -
Price 10.20 7.56 4.96 3.53 2.85 2.78 2.75 -
P/RPS 0.52 0.40 0.30 0.27 0.28 0.52 0.50 2.65%
P/EPS 5.99 4.57 3.08 2.69 2.69 4.47 8.86 -22.98%
EY 16.71 21.88 32.46 37.16 37.15 22.39 11.29 29.90%
DY 2.45 0.67 1.03 1.44 0.04 0.00 0.00 -
P/NAPS 1.47 1.11 0.85 0.65 0.55 0.70 0.58 85.99%

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