[TWS] QoQ TTM 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- -10.23%
YoY- -54.91%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 3,884,828 3,014,372 2,069,398 1,606,557 1,666,410 1,687,102 1,767,566 69.28%
PBT 611,804 476,976 349,225 127,606 160,497 225,804 298,808 61.45%
Tax -137,483 -102,627 -74,131 -29,850 -42,321 -57,023 -76,566 47.89%
NP 474,321 374,349 275,094 97,756 118,176 168,781 222,242 65.99%
-
NP to SH 384,123 309,836 240,973 91,189 101,577 131,313 160,735 79.03%
-
Tax Rate 22.47% 21.52% 21.23% 23.39% 26.37% 25.25% 25.62% -
Total Cost 3,410,507 2,640,023 1,794,304 1,508,801 1,548,234 1,518,321 1,545,324 69.75%
-
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 14,934 292 - - - 29,639 29,639 -36.75%
Div Payout % 3.89% 0.09% - - - 22.57% 18.44% -
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 12.21% 12.42% 13.29% 6.08% 7.09% 10.00% 12.57% -
ROE 24.25% 20.28% 15.56% 6.52% 7.07% 8.76% 13.55% -
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 1,326.64 1,030.07 534.48 546.85 537.35 524.64 596.08 70.71%
EPS 131.18 105.88 62.24 31.04 32.75 40.83 54.21 80.53%
DPS 5.10 0.10 0.00 0.00 0.00 9.22 10.00 -36.24%
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 1,310.41 1,016.79 698.04 541.92 562.11 569.09 596.23 69.28%
EPS 129.57 104.51 81.28 30.76 34.26 44.29 54.22 79.02%
DPS 5.04 0.10 0.00 0.00 0.00 10.00 10.00 -36.74%
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 0.23 0.31 0.52 0.52 0.54 0.50 0.50 -40.49%
P/EPS 2.33 3.00 4.43 9.18 8.79 6.37 5.53 -43.88%
EY 43.01 33.29 22.55 10.89 11.37 15.71 18.07 78.55%
DY 1.67 0.03 0.00 0.00 0.00 3.54 3.33 -36.95%
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 0.27 0.28 0.52 0.50 0.55 0.58 0.47 -30.96%
P/EPS 2.69 2.69 4.47 8.86 8.98 7.49 5.20 -35.63%
EY 37.16 37.15 22.39 11.29 11.14 13.34 19.22 55.38%
DY 1.44 0.04 0.00 0.00 0.00 3.01 3.55 -45.29%
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