[TWSCORP] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[TWSCORP] TRADEWINDS CORPORATION BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 105.22%
YoY- 569.25%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 472,956 477,814 483,467 475,462 475,230 457,291 428,393 6.81%
PBT 193,324 222,730 236,574 231,063 51,144 20,047 19,262 364.63%
Tax 5,288 12,360 159,355 184,473 230,073 305,231 173,793 -90.23%
NP 198,612 235,090 395,929 415,536 281,217 325,278 193,055 1.90%
-
NP to SH 198,067 220,705 379,642 369,703 180,151 187,170 41,263 184.28%
-
Tax Rate -2.74% -5.55% -67.36% -79.84% -449.85% -1,522.58% -902.26% -
Total Cost 274,344 242,724 87,538 59,926 194,013 132,013 235,338 10.75%
-
Net Worth 1,820,707 1,813,997 1,786,348 1,807,345 1,636,487 1,598,634 1,436,199 17.11%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,820,707 1,813,997 1,786,348 1,807,345 1,636,487 1,598,634 1,436,199 17.11%
NOSH 1,103,057 1,107,108 1,090,833 1,106,221 1,107,230 1,106,092 1,113,333 -0.61%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 41.99% 49.20% 81.89% 87.40% 59.17% 71.13% 45.06% -
ROE 10.88% 12.17% 21.25% 20.46% 11.01% 11.71% 2.87% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 42.88 43.16 44.32 42.98 42.92 41.34 38.48 7.47%
EPS 17.96 19.94 34.80 33.42 16.27 16.92 3.71 185.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6506 1.6385 1.6376 1.6338 1.478 1.4453 1.29 17.84%
Adjusted Per Share Value based on latest NOSH - 1,106,221
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 42.75 43.19 43.70 42.98 42.96 41.33 38.72 6.81%
EPS 17.90 19.95 34.32 33.42 16.28 16.92 3.73 184.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6457 1.6396 1.6146 1.6336 1.4792 1.445 1.2982 17.11%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.62 0.70 0.37 0.32 0.41 0.51 0.71 -
P/RPS 1.45 1.62 0.83 0.74 0.96 1.23 1.85 -14.97%
P/EPS 3.45 3.51 1.06 0.96 2.52 3.01 19.16 -68.07%
EY 28.96 28.48 94.06 104.44 39.68 33.18 5.22 213.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.43 0.23 0.20 0.28 0.35 0.55 -21.82%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 27/08/09 29/05/09 27/02/09 25/11/08 26/08/08 30/05/08 -
Price 0.61 0.65 0.67 0.36 0.32 0.55 0.62 -
P/RPS 1.42 1.51 1.51 0.84 0.75 1.33 1.61 -8.02%
P/EPS 3.40 3.26 1.93 1.08 1.97 3.25 16.73 -65.39%
EY 29.44 30.67 51.94 92.83 50.85 30.77 5.98 189.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.41 0.22 0.22 0.38 0.48 -15.91%

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