[TWSCORP] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[TWSCORP] TRADEWINDS CORPORATION BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -3.71%
YoY- 1569.19%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 523,576 518,827 575,786 565,986 568,119 560,123 493,672 3.98%
PBT -212 125,401 145,098 150,310 155,629 20,813 12,136 -
Tax -10,235 -26,706 -21,207 -20,761 -21,150 -11,354 -17,238 -29.29%
NP -10,447 98,695 123,891 129,549 134,479 9,459 -5,102 61.04%
-
NP to SH -6,292 97,787 122,010 126,424 131,295 6,785 -6,464 -1.77%
-
Tax Rate - 21.30% 14.62% 13.81% 13.59% 54.55% 142.04% -
Total Cost 534,023 420,132 451,895 436,437 433,640 550,664 498,774 4.64%
-
Net Worth 1,104,524 1,110,588 1,104,225 1,102,941 1,923,384 1,850,859 1,810,600 -28.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 11,035 16,564 16,564 11,042 5,528 - - -
Div Payout % 0.00% 16.94% 13.58% 8.73% 4.21% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,104,524 1,110,588 1,104,225 1,102,941 1,923,384 1,850,859 1,810,600 -28.00%
NOSH 1,104,524 1,110,588 1,104,225 1,102,941 1,105,647 1,108,166 1,100,000 0.27%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -2.00% 19.02% 21.52% 22.89% 23.67% 1.69% -1.03% -
ROE -0.57% 8.80% 11.05% 11.46% 6.83% 0.37% -0.36% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 47.40 46.72 52.14 51.32 51.38 50.55 44.88 3.69%
EPS -0.57 8.80 11.05 11.46 11.87 0.61 -0.59 -2.26%
DPS 1.00 1.50 1.50 1.00 0.50 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 1.7396 1.6702 1.646 -28.20%
Adjusted Per Share Value based on latest NOSH - 1,102,941
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 47.32 46.90 52.04 51.16 51.35 50.63 44.62 3.98%
EPS -0.57 8.84 11.03 11.43 11.87 0.61 -0.58 -1.14%
DPS 1.00 1.50 1.50 1.00 0.50 0.00 0.00 -
NAPS 0.9984 1.0038 0.9981 0.9969 1.7385 1.673 1.6366 -28.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.75 0.71 0.91 0.99 0.90 0.87 0.56 -
P/RPS 1.58 1.52 1.75 1.93 1.75 1.72 1.25 16.85%
P/EPS -131.66 8.06 8.24 8.64 7.58 142.09 -95.30 23.97%
EY -0.76 12.40 12.14 11.58 13.19 0.70 -1.05 -19.33%
DY 1.33 2.11 1.65 1.01 0.56 0.00 0.00 -
P/NAPS 0.75 0.71 0.91 0.99 0.52 0.52 0.34 69.21%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 25/11/11 22/08/11 27/05/11 25/02/11 26/11/10 27/08/10 -
Price 0.88 0.76 0.77 0.99 0.85 0.84 0.76 -
P/RPS 1.86 1.63 1.48 1.93 1.65 1.66 1.69 6.57%
P/EPS -154.48 8.63 6.97 8.64 7.16 137.19 -129.33 12.54%
EY -0.65 11.59 14.35 11.58 13.97 0.73 -0.77 -10.65%
DY 1.14 1.97 1.95 1.01 0.59 0.00 0.00 -
P/NAPS 0.88 0.76 0.77 0.99 0.49 0.50 0.46 53.92%

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