[TWS] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -93.43%
YoY- -65.32%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,934,594 1,461,155 1,299,538 354,564 435,028 365,691 218,880 43.74%
PBT 74,658 183,949 136,537 8,786 81,790 13,764 5,649 53.70%
Tax -33,106 -55,525 -33,543 -5,047 -24,590 -5,403 -3,175 47.75%
NP 41,552 128,424 102,994 3,739 57,200 8,361 2,474 59.96%
-
NP to SH 31,184 89,918 77,256 8,393 37,815 8,327 5,356 34.09%
-
Tax Rate 44.34% 30.18% 24.57% 57.44% 30.06% 39.25% 56.20% -
Total Cost 1,893,042 1,332,731 1,196,544 350,825 377,828 357,330 216,406 43.49%
-
Net Worth 2,392,156 2,016,852 1,527,561 1,498,520 1,301,001 1,167,558 1,476,598 8.36%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - 579 - - - - - -
Div Payout % - 0.64% - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 2,392,156 2,016,852 1,527,561 1,498,520 1,301,001 1,167,558 1,476,598 8.36%
NOSH 296,425 289,777 292,636 321,570 296,355 296,334 295,911 0.02%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 2.15% 8.79% 7.93% 1.05% 13.15% 2.29% 1.13% -
ROE 1.30% 4.46% 5.06% 0.56% 2.91% 0.71% 0.36% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 652.64 504.23 444.08 110.26 146.79 123.40 73.97 43.70%
EPS 10.52 31.03 26.40 2.61 12.76 2.81 1.81 34.05%
DPS 0.00 0.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.07 6.96 5.22 4.66 4.39 3.94 4.99 8.33%
Adjusted Per Share Value based on latest NOSH - 296,425
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 652.57 492.87 438.35 119.60 146.74 123.35 73.83 43.74%
EPS 10.52 30.33 26.06 2.83 12.76 2.81 1.81 34.05%
DPS 0.00 0.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.0691 6.8032 5.1527 5.0547 4.3885 3.9384 4.9808 8.36%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 9.59 8.05 3.18 2.60 4.60 2.90 2.42 -
P/RPS 1.47 1.60 0.72 2.36 3.13 2.35 3.27 -12.46%
P/EPS 91.16 25.94 12.05 99.62 36.05 103.20 133.70 -6.17%
EY 1.10 3.85 8.30 1.00 2.77 0.97 0.75 6.58%
DY 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.16 0.61 0.56 1.05 0.74 0.48 16.32%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/05/12 30/05/11 31/05/10 27/05/09 28/05/08 28/05/07 25/05/06 -
Price 8.48 10.20 2.85 3.06 5.20 2.87 2.44 -
P/RPS 1.30 2.02 0.64 2.78 3.54 2.33 3.30 -14.36%
P/EPS 80.61 32.87 10.80 117.24 40.75 102.14 134.81 -8.20%
EY 1.24 3.04 9.26 0.85 2.45 0.98 0.74 8.97%
DY 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.47 0.55 0.66 1.18 0.73 0.49 13.53%

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