[TWS] YoY Quarter Result on 30-Sep-2010 [#3]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
02-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 41.54%
YoY- 235.89%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 2,132,198 1,672,947 1,399,534 455,947 515,800 451,516 301,791 38.48%
PBT 160,502 234,922 233,716 67,733 100,624 99,295 35,346 28.65%
Tax -44,444 -35,218 -64,285 -18,778 -31,249 -33,906 -9,217 29.94%
NP 116,058 199,704 169,431 48,955 69,375 65,389 26,129 28.18%
-
NP to SH 68,802 144,387 123,842 36,870 47,258 41,318 22,538 20.42%
-
Tax Rate 27.69% 14.99% 27.51% 27.72% 31.06% 34.15% 26.08% -
Total Cost 2,016,140 1,473,243 1,230,103 406,992 446,425 386,127 275,662 39.28%
-
Net Worth 2,442,604 2,244,372 1,703,120 1,398,415 1,340,063 1,188,559 1,193,268 12.66%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 59,296 - - - - - -
Div Payout % - 41.07% - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 2,442,604 2,244,372 1,703,120 1,398,415 1,340,063 1,188,559 1,193,268 12.66%
NOSH 296,432 296,482 292,632 293,784 296,474 296,398 296,552 -0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 5.44% 11.94% 12.11% 10.74% 13.45% 14.48% 8.66% -
ROE 2.82% 6.43% 7.27% 2.64% 3.53% 3.48% 1.89% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 719.29 564.26 478.26 155.20 173.98 152.33 101.77 38.48%
EPS 23.21 48.70 42.32 12.55 15.94 13.94 7.60 20.43%
DPS 0.00 20.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.24 7.57 5.82 4.76 4.52 4.01 4.0238 12.67%
Adjusted Per Share Value based on latest NOSH - 292,632
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 719.22 564.31 472.08 153.80 173.99 152.30 101.80 38.48%
EPS 23.21 48.70 41.77 12.44 15.94 13.94 7.60 20.43%
DPS 0.00 20.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.2393 7.5706 5.7449 4.7171 4.5202 4.0092 4.0251 12.66%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 7.21 7.77 3.97 2.85 3.14 3.20 3.00 -
P/RPS 1.00 1.38 0.83 1.84 1.80 2.10 2.95 -16.48%
P/EPS 31.06 15.95 9.38 22.71 19.70 22.96 39.47 -3.91%
EY 3.22 6.27 10.66 4.40 5.08 4.36 2.53 4.09%
DY 0.00 2.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.03 0.68 0.60 0.69 0.80 0.75 2.69%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 25/11/11 02/12/10 23/11/09 26/11/08 27/11/07 22/11/06 -
Price 6.78 9.28 4.96 2.75 2.80 4.08 2.69 -
P/RPS 0.94 1.64 1.04 1.77 1.61 2.68 2.64 -15.79%
P/EPS 29.21 19.06 11.72 21.91 17.57 29.27 35.39 -3.14%
EY 3.42 5.25 8.53 4.56 5.69 3.42 2.83 3.20%
DY 0.00 2.16 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.23 0.85 0.58 0.62 1.02 0.67 3.42%

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