[TWSCORP] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[TWSCORP] TRADEWINDS CORPORATION BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 204.97%
YoY- -96.57%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 575,786 565,986 568,119 560,123 493,672 489,713 475,461 13.65%
PBT 145,098 150,310 155,629 20,813 12,136 6,846 -6,678 -
Tax -21,207 -20,761 -21,150 -11,354 -17,238 -14,410 -14,502 28.92%
NP 123,891 129,549 134,479 9,459 -5,102 -7,564 -21,180 -
-
NP to SH 122,010 126,424 131,295 6,785 -6,464 -8,605 -21,497 -
-
Tax Rate 14.62% 13.81% 13.59% 54.55% 142.04% 210.49% - -
Total Cost 451,895 436,437 433,640 550,664 498,774 497,277 496,641 -6.11%
-
Net Worth 1,104,225 1,102,941 1,923,384 1,850,859 1,810,600 1,810,144 1,775,338 -27.19%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 16,564 11,042 5,528 - - - - -
Div Payout % 13.58% 8.73% 4.21% - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,104,225 1,102,941 1,923,384 1,850,859 1,810,600 1,810,144 1,775,338 -27.19%
NOSH 1,104,225 1,102,941 1,105,647 1,108,166 1,100,000 1,106,513 1,105,510 -0.07%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 21.52% 22.89% 23.67% 1.69% -1.03% -1.54% -4.45% -
ROE 11.05% 11.46% 6.83% 0.37% -0.36% -0.48% -1.21% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 52.14 51.32 51.38 50.55 44.88 44.26 43.01 13.73%
EPS 11.05 11.46 11.87 0.61 -0.59 -0.78 -1.94 -
DPS 1.50 1.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.7396 1.6702 1.646 1.6359 1.6059 -27.14%
Adjusted Per Share Value based on latest NOSH - 1,108,166
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 52.04 51.16 51.35 50.63 44.62 44.26 42.98 13.64%
EPS 11.03 11.43 11.87 0.61 -0.58 -0.78 -1.94 -
DPS 1.50 1.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.9981 0.9969 1.7385 1.673 1.6366 1.6362 1.6047 -27.19%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.91 0.99 0.90 0.87 0.56 0.60 0.60 -
P/RPS 1.75 1.93 1.75 1.72 1.25 1.36 1.40 16.08%
P/EPS 8.24 8.64 7.58 142.09 -95.30 -77.15 -30.86 -
EY 12.14 11.58 13.19 0.70 -1.05 -1.30 -3.24 -
DY 1.65 1.01 0.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.99 0.52 0.52 0.34 0.37 0.37 82.50%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 27/05/11 25/02/11 26/11/10 27/08/10 19/05/10 23/02/10 -
Price 0.77 0.99 0.85 0.84 0.76 0.64 0.61 -
P/RPS 1.48 1.93 1.65 1.66 1.69 1.45 1.42 2.80%
P/EPS 6.97 8.64 7.16 137.19 -129.33 -82.30 -31.37 -
EY 14.35 11.58 13.97 0.73 -0.77 -1.22 -3.19 -
DY 1.95 1.01 0.59 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.99 0.49 0.50 0.46 0.39 0.38 60.33%

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