[TWSCORP] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[TWSCORP] TRADEWINDS CORPORATION BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 1089.76%
YoY- 132.49%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 346,234 125,626 132,613 122,813 118,854 124,507 95,609 23.89%
PBT 65,705 -242,093 11,734 16,946 11,656 25,500 24,715 17.68%
Tax 3,869 20,557 -5,153 -4,707 -1,879 145,116 13,678 -18.96%
NP 69,574 -221,536 6,581 12,239 9,777 170,616 38,393 10.40%
-
NP to SH 69,589 -214,215 6,916 11,330 9,189 168,126 22,219 20.93%
-
Tax Rate -5.89% - 43.92% 27.78% 16.12% -569.08% -55.34% -
Total Cost 276,660 347,162 126,032 110,574 109,077 -46,109 57,216 30.00%
-
Net Worth 1,869,720 1,913,226 1,104,225 1,810,600 1,813,997 1,598,634 1,387,785 5.08%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - 5,521 - - - - -
Div Payout % - - 79.83% - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,869,720 1,913,226 1,104,225 1,810,600 1,813,997 1,598,634 1,387,785 5.08%
NOSH 1,106,343 1,105,911 1,104,225 1,100,000 1,107,108 1,106,092 622,380 10.05%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 20.09% -176.35% 4.96% 9.97% 8.23% 137.03% 40.16% -
ROE 3.72% -11.20% 0.63% 0.63% 0.51% 10.52% 1.60% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 31.30 11.36 12.01 11.16 10.74 11.26 15.36 12.58%
EPS 6.29 -19.37 0.63 1.03 0.83 15.20 3.56 9.94%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.73 1.00 1.646 1.6385 1.4453 2.2298 -4.51%
Adjusted Per Share Value based on latest NOSH - 1,106,343
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 31.30 11.36 11.99 11.10 10.74 11.25 8.64 23.90%
EPS 6.29 -19.36 0.63 1.02 0.83 15.20 2.01 20.92%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.7293 0.9981 1.6366 1.6396 1.445 1.2544 5.08%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.08 0.73 0.91 0.56 0.70 0.51 1.67 -
P/RPS 3.45 6.43 7.58 5.02 6.52 4.53 10.87 -17.39%
P/EPS 17.17 -3.77 145.29 54.37 84.34 3.36 46.78 -15.37%
EY 5.82 -26.53 0.69 1.84 1.19 29.80 2.14 18.12%
DY 0.00 0.00 0.55 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.42 0.91 0.34 0.43 0.35 0.75 -2.60%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 28/08/12 22/08/11 27/08/10 27/08/09 26/08/08 29/08/07 -
Price 1.09 0.76 0.77 0.76 0.65 0.55 1.38 -
P/RPS 3.48 6.69 6.41 6.81 6.05 4.89 8.98 -14.60%
P/EPS 17.33 -3.92 122.94 73.79 78.31 3.62 38.66 -12.50%
EY 5.77 -25.49 0.81 1.36 1.28 27.64 2.59 14.26%
DY 0.00 0.00 0.65 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.44 0.77 0.46 0.40 0.38 0.62 0.53%

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