[TWS] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock

[TWS] TRADEWINDS (M) BHD

Announcement Date

27-Nov-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Sep-2007 [#3]

Profit Trend

QoQ- 52.48%

YoY- 105.75%

Quarter Report

TWS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Annualized Quarter Result
Revenue	5,313,040	1,634,350	1,849,029	1,648,166	1,067,961	946,677	846,704	35.79%
YoY %	225.09%	-11.61%	12.19%	54.33%	12.81%	11.81%	-	-
Horiz. %	627.50%	193.02%	218.38%	194.66%	126.13%	111.81%	100.00%	-
PBT	701,208	129,792	358,061	183,562	69,944	63,250	109,808	36.18%
YoY %	440.26%	-63.75%	95.06%	162.44%	10.58%	-42.40%	-	-
Horiz. %	638.58%	118.20%	326.08%	167.17%	63.70%	57.60%	100.00%	-
Tax	-188,082	-42,937	-105,225	-52,457	-23,377	-25,920	-34,120	32.89%
YoY %	-338.04%	59.20%	-100.59%	-124.40%	9.81%	24.03%	-	-
Horiz. %	551.24%	125.84%	308.40%	153.74%	68.51%	75.97%	100.00%	-
NP	513,125	86,854	252,836	131,105	46,566	37,330	75,688	37.55%
YoY %	490.79%	-65.65%	92.85%	181.55%	24.74%	-50.68%	-	-
Horiz. %	677.95%	114.75%	334.05%	173.22%	61.52%	49.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	384,794	77,965	170,693	97,888	47,576	40,714	75,688	31.11%
YoY %	393.55%	-54.32%	74.38%	105.75%	16.85%	-46.21%	-	-
Horiz. %	508.39%	103.01%	225.52%	129.33%	62.86%	53.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.82%	33.08%	29.39%	28.58%	33.42%	40.98%	31.07%	-
YoY %	-18.92%	12.56%	2.83%	-14.48%	-18.45%	31.90%	-	-
Horiz. %	86.32%	106.47%	94.59%	91.99%	107.56%	131.90%	100.00%	-
Total Cost	4,799,914	1,547,496	1,596,193	1,517,061	1,021,394	909,346	771,016	35.61%
YoY %	210.17%	-3.05%	5.22%	48.53%	12.32%	17.94%	-	-
Horiz. %	622.54%	200.71%	207.02%	196.76%	132.47%	117.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,698,310	1,411,441	1,340,088	1,189,007	1,192,501	963,514	957,463	10.01%
YoY %	20.32%	5.32%	12.71%	-0.29%	23.77%	0.63%	-	-
Horiz. %	177.38%	147.41%	139.96%	124.18%	124.55%	100.63%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	19,453	-	39,530	39,534	31,611	31,623	31,619	-7.77%
YoY %	0.00%	-	-0.01%	25.06%	-0.04%	0.01%	-	-
Horiz. %	61.52%	-	125.02%	125.03%	99.97%	100.01%	100.00%	-
Div Payout %	5.06%	-	23.16%	40.39%	66.45%	77.67%	41.78%	-
YoY %	0.00%	-	-42.66%	-39.22%	-14.45%	85.90%	-	-
Horiz. %	12.11%	-	55.43%	96.67%	159.05%	185.90%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	1,698,310	1,411,441	1,340,088	1,189,007	1,192,501	963,514	957,463	10.01%
YoY %	20.32%	5.32%	12.71%	-0.29%	23.77%	0.63%	-	-
Horiz. %	177.38%	147.41%	139.96%	124.18%	124.55%	100.63%	100.00%	-
NOSH	291,805	296,521	296,479	296,510	296,362	296,466	296,428	-0.26%
YoY %	-1.59%	0.01%	-0.01%	0.05%	-0.04%	0.01%	-	-
Horiz. %	98.44%	100.03%	100.02%	100.03%	99.98%	100.01%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	9.66%	5.31%	13.67%	7.95%	4.36%	3.94%	8.94%	-
YoY %	81.92%	-61.16%	71.95%	82.34%	10.66%	-55.93%	-	-
Horiz. %	108.05%	59.40%	152.91%	88.93%	48.77%	44.07%	100.00%	-
ROE	22.66%	5.52%	12.74%	8.23%	3.99%	4.23%	7.91%	-
YoY %	310.51%	-56.67%	54.80%	106.27%	-5.67%	-46.52%	-	-
Horiz. %	286.47%	69.79%	161.06%	104.05%	50.44%	53.48%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	1,820.74	551.17	623.66	555.85	360.36	319.32	285.64	36.14%
YoY %	230.34%	-11.62%	12.20%	54.25%	12.85%	11.79%	-	-
Horiz. %	637.42%	192.96%	218.34%	194.60%	126.16%	111.79%	100.00%	-
EPS	131.87	26.29	57.57	33.01	16.05	13.73	25.53	31.46%
YoY %	401.60%	-54.33%	74.40%	105.67%	16.90%	-46.22%	-	-
Horiz. %	516.53%	102.98%	225.50%	129.30%	62.87%	53.78%	100.00%	-
DPS	6.67	0.00	13.33	13.33	10.67	10.67	10.67	-7.52%
YoY %	0.00%	0.00%	0.00%	24.93%	0.00%	0.00%	-	-
Horiz. %	62.51%	0.00%	124.93%	124.93%	100.00%	100.00%	100.00%	-
NAPS	5.82	4.76	4.52	4.01	4.0238	3.25	3.23	10.30%
YoY %	22.27%	5.31%	12.72%	-0.34%	23.81%	0.62%	-	-
Horiz. %	180.19%	147.37%	139.94%	124.15%	124.58%	100.62%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 296,398
RPS	1,792.17	551.29	623.71	555.95	360.24	319.33	285.61	35.79%
YoY %	225.09%	-11.61%	12.19%	54.33%	12.81%	11.81%	-	-
Horiz. %	627.49%	193.02%	218.38%	194.65%	126.13%	111.81%	100.00%	-
EPS	129.80	26.30	57.58	33.02	16.05	13.73	25.53	31.11%
YoY %	393.54%	-54.32%	74.38%	105.73%	16.90%	-46.22%	-	-
Horiz. %	508.42%	103.02%	225.54%	129.34%	62.87%	53.78%	100.00%	-
DPS	6.56	0.00	13.33	13.34	10.66	10.67	10.67	-7.78%
YoY %	0.00%	0.00%	-0.07%	25.14%	-0.09%	0.00%	-	-
Horiz. %	61.48%	0.00%	124.93%	125.02%	99.91%	100.00%	100.00%	-
NAPS	5.7287	4.761	4.5203	4.0107	4.0225	3.2501	3.2297	10.01%
YoY %	20.33%	5.32%	12.71%	-0.29%	23.77%	0.63%	-	-
Horiz. %	177.38%	147.41%	139.96%	124.18%	124.55%	100.63%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	3.97	2.85	3.14	3.20	3.00	2.56	2.54	-
P/RPS	0.22	0.52	0.50	0.58	0.83	0.80	0.89	-20.77%
YoY %	-57.69%	4.00%	-13.79%	-30.12%	3.75%	-10.11%	-	-
Horiz. %	24.72%	58.43%	56.18%	65.17%	93.26%	89.89%	100.00%	-
P/EPS	3.01	10.84	5.45	9.69	18.69	18.64	9.95	-18.05%
YoY %	-72.23%	98.90%	-43.76%	-48.15%	0.27%	87.34%	-	-
Horiz. %	30.25%	108.94%	54.77%	97.39%	187.84%	187.34%	100.00%	-
EY	33.22	9.23	18.34	10.32	5.35	5.36	10.05	22.03%
YoY %	259.91%	-49.67%	77.71%	92.90%	-0.19%	-46.67%	-	-
Horiz. %	330.55%	91.84%	182.49%	102.69%	53.23%	53.33%	100.00%	-
DY	1.68	0.00	4.25	4.17	3.56	4.17	4.20	-14.15%
YoY %	0.00%	0.00%	1.92%	17.13%	-14.63%	-0.71%	-	-
Horiz. %	40.00%	0.00%	101.19%	99.29%	84.76%	99.29%	100.00%	-
P/NAPS	0.68	0.60	0.69	0.80	0.75	0.79	0.79	-2.46%
YoY %	13.33%	-13.04%	-13.75%	6.67%	-5.06%	0.00%	-	-
Horiz. %	86.08%	75.95%	87.34%	101.27%	94.94%	100.00%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	02/12/10	23/11/09	26/11/08	27/11/07	22/11/06	24/11/05	26/11/04	-
Price	4.96	2.75	2.80	4.08	2.69	2.50	2.65	-
P/RPS	0.27	0.50	0.45	0.73	0.75	0.78	0.93	-18.61%
YoY %	-46.00%	11.11%	-38.36%	-2.67%	-3.85%	-16.13%	-	-
Horiz. %	29.03%	53.76%	48.39%	78.49%	80.65%	83.87%	100.00%	-
P/EPS	3.76	10.46	4.86	12.36	16.76	18.20	10.38	-15.56%
YoY %	-64.05%	115.23%	-60.68%	-26.25%	-7.91%	75.34%	-	-
Horiz. %	36.22%	100.77%	46.82%	119.08%	161.46%	175.34%	100.00%	-
EY	26.59	9.56	20.56	8.09	5.97	5.49	9.64	18.41%
YoY %	178.14%	-53.50%	154.14%	35.51%	8.74%	-43.05%	-	-
Horiz. %	275.83%	99.17%	213.28%	83.92%	61.93%	56.95%	100.00%	-
DY	1.34	0.00	4.76	3.27	3.97	4.27	4.03	-16.75%
YoY %	0.00%	0.00%	45.57%	-17.63%	-7.03%	5.96%	-	-
Horiz. %	33.25%	0.00%	118.11%	81.14%	98.51%	105.96%	100.00%	-
P/NAPS	0.85	0.58	0.62	1.02	0.67	0.77	0.82	0.60%
YoY %	46.55%	-6.45%	-39.22%	52.24%	-12.99%	-6.10%	-	-
Horiz. %	103.66%	70.73%	75.61%	124.39%	81.71%	93.90%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos