[TWS] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 189.39%
YoY- 23.56%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 455,947 515,800 451,516 301,791 244,348 222,303 176,321 17.14%
PBT 67,733 100,624 99,295 35,346 25,808 29,368 31,075 13.85%
Tax -18,778 -31,249 -33,906 -9,217 -7,976 -9,565 -5,226 23.73%
NP 48,955 69,375 65,389 26,129 17,832 19,803 25,849 11.22%
-
NP to SH 36,870 47,258 41,318 22,538 18,241 19,803 25,849 6.09%
-
Tax Rate 27.72% 31.06% 34.15% 26.08% 30.91% 32.57% 16.82% -
Total Cost 406,992 446,425 386,127 275,662 226,516 202,500 150,472 18.02%
-
Net Worth 1,398,415 1,340,063 1,188,559 1,193,268 963,955 957,540 898,193 7.65%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - 23,728 23,716 29,643 -
Div Payout % - - - - 130.08% 119.76% 114.68% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 1,398,415 1,340,063 1,188,559 1,193,268 963,955 957,540 898,193 7.65%
NOSH 293,784 296,474 296,398 296,552 296,601 296,452 296,433 -0.14%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 10.74% 13.45% 14.48% 8.66% 7.30% 8.91% 14.66% -
ROE 2.64% 3.53% 3.48% 1.89% 1.89% 2.07% 2.88% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 155.20 173.98 152.33 101.77 82.38 74.99 59.48 17.31%
EPS 12.55 15.94 13.94 7.60 6.15 6.68 8.72 6.25%
DPS 0.00 0.00 0.00 0.00 8.00 8.00 10.00 -
NAPS 4.76 4.52 4.01 4.0238 3.25 3.23 3.03 7.81%
Adjusted Per Share Value based on latest NOSH - 296,552
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 153.80 173.99 152.30 101.80 82.42 74.99 59.48 17.13%
EPS 12.44 15.94 13.94 7.60 6.15 6.68 8.72 6.09%
DPS 0.00 0.00 0.00 0.00 8.00 8.00 10.00 -
NAPS 4.7171 4.5202 4.0092 4.0251 3.2516 3.2299 3.0297 7.65%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.85 3.14 3.20 3.00 2.56 2.54 2.40 -
P/RPS 1.84 1.80 2.10 2.95 3.11 3.39 4.03 -12.23%
P/EPS 22.71 19.70 22.96 39.47 41.63 38.02 27.52 -3.14%
EY 4.40 5.08 4.36 2.53 2.40 2.63 3.63 3.25%
DY 0.00 0.00 0.00 0.00 3.13 3.15 4.17 -
P/NAPS 0.60 0.69 0.80 0.75 0.79 0.79 0.79 -4.47%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 23/11/09 26/11/08 27/11/07 22/11/06 24/11/05 26/11/04 18/11/03 -
Price 2.75 2.80 4.08 2.69 2.50 2.65 2.56 -
P/RPS 1.77 1.61 2.68 2.64 3.03 3.53 4.30 -13.74%
P/EPS 21.91 17.57 29.27 35.39 40.65 39.67 29.36 -4.75%
EY 4.56 5.69 3.42 2.83 2.46 2.52 3.41 4.95%
DY 0.00 0.00 0.00 0.00 3.20 3.02 3.91 -
P/NAPS 0.58 0.62 1.02 0.67 0.77 0.82 0.84 -5.98%

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