[TWS] YoY Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 32.39%
YoY- -1.29%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 8,152,224 6,933,456 5,551,379 2,069,398 1,767,566 1,690,837 1,151,154 38.53%
PBT 493,846 897,033 806,595 349,225 298,808 253,616 65,438 40.01%
Tax -178,410 -229,226 -179,781 -74,131 -76,566 -48,947 -15,828 49.68%
NP 315,436 667,807 626,814 275,094 222,242 204,669 49,610 36.07%
-
NP to SH 208,198 474,917 481,139 240,973 160,735 147,649 46,641 28.28%
-
Tax Rate 36.13% 25.55% 22.29% 21.23% 25.62% 19.30% 24.19% -
Total Cost 7,836,788 6,265,649 4,924,565 1,794,304 1,545,324 1,486,168 1,101,544 38.64%
-
Net Worth 2,436,832 2,359,850 1,985,895 1,577,120 1,372,745 1,262,928 1,159,428 13.16%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 1,185 1,778 43,742 - 29,648 68,186 59,305 -47.87%
Div Payout % 0.57% 0.37% 9.09% - 18.45% 46.18% 127.15% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 2,436,832 2,359,850 1,985,895 1,577,120 1,372,745 1,262,928 1,159,428 13.16%
NOSH 296,451 296,463 291,614 296,451 296,489 296,462 296,529 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.87% 9.63% 11.29% 13.29% 12.57% 12.10% 4.31% -
ROE 8.54% 20.12% 24.23% 15.28% 11.71% 11.69% 4.02% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2,749.93 2,338.72 1,903.67 698.06 596.17 570.34 388.21 38.54%
EPS 70.23 160.19 162.29 81.81 56.09 49.80 15.73 28.29%
DPS 0.40 0.60 15.00 0.00 10.00 23.00 20.00 -47.86%
NAPS 8.22 7.96 6.81 5.32 4.63 4.26 3.91 13.17%
Adjusted Per Share Value based on latest NOSH - 296,460
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2,749.87 2,338.76 1,872.57 698.04 596.23 570.35 388.30 38.53%
EPS 70.23 160.20 162.30 81.28 54.22 49.80 15.73 28.29%
DPS 0.40 0.60 14.75 0.00 10.00 23.00 20.00 -47.86%
NAPS 8.2198 7.9601 6.6987 5.3199 4.6305 4.2601 3.9109 13.16%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 8.94 10.04 6.70 2.76 3.00 5.45 2.72 -
P/RPS 0.33 0.43 0.35 0.40 0.50 0.96 0.70 -11.76%
P/EPS 12.73 6.27 4.06 3.40 5.53 10.94 17.29 -4.97%
EY 7.86 15.96 24.63 29.45 18.07 9.14 5.78 5.25%
DY 0.04 0.06 2.24 0.00 3.33 4.22 7.35 -58.02%
P/NAPS 1.09 1.26 0.98 0.52 0.65 1.28 0.70 7.65%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 24/02/11 23/02/10 27/02/09 27/02/08 27/02/07 -
Price 9.24 10.10 7.56 2.78 2.82 3.96 3.24 -
P/RPS 0.34 0.43 0.40 0.40 0.47 0.69 0.83 -13.80%
P/EPS 13.16 6.30 4.58 3.42 5.20 7.95 20.60 -7.19%
EY 7.60 15.86 21.82 29.24 19.22 12.58 4.85 7.76%
DY 0.04 0.06 1.98 0.00 3.55 5.81 6.17 -56.78%
P/NAPS 1.12 1.27 1.11 0.52 0.61 0.93 0.83 5.11%

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