[TWS] YoY TTM Result on 30-Jun-2008 [#2]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 10.83%
YoY- 195.79%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 6,020,622 3,884,828 1,666,410 1,777,200 1,437,068 1,003,103 902,784 37.17%
PBT 952,728 611,804 160,497 383,161 87,836 48,866 71,630 53.89%
Tax -232,377 -137,483 -42,321 -91,180 -13,118 -19,898 -23,014 46.99%
NP 720,351 474,321 118,176 291,981 74,718 28,968 48,616 56.68%
-
NP to SH 530,720 384,123 101,577 196,313 66,369 33,864 49,983 48.22%
-
Tax Rate 24.39% 22.47% 26.37% 23.80% 14.93% 40.72% 32.13% -
Total Cost 5,300,271 3,410,507 1,548,234 1,485,219 1,362,350 974,135 854,168 35.53%
-
Net Worth 2,143,280 1,584,217 1,435,843 1,185,562 1,167,802 1,188,158 947,906 14.55%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 117,244 14,934 - 68,172 65,194 77,170 59,267 12.03%
Div Payout % 22.09% 3.89% - 34.73% 98.23% 227.88% 118.58% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 2,143,280 1,584,217 1,435,843 1,185,562 1,167,802 1,188,158 947,906 14.55%
NOSH 296,442 292,831 310,117 296,390 296,396 296,121 296,220 0.01%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 11.96% 12.21% 7.09% 16.43% 5.20% 2.89% 5.39% -
ROE 24.76% 24.25% 7.07% 16.56% 5.68% 2.85% 5.27% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 2,030.96 1,326.64 537.35 599.61 484.85 338.75 304.77 37.15%
EPS 179.03 131.18 32.75 66.23 22.39 11.44 16.87 48.21%
DPS 39.55 5.10 0.00 23.00 22.00 26.00 20.00 12.02%
NAPS 7.23 5.41 4.63 4.00 3.94 4.0124 3.20 14.54%
Adjusted Per Share Value based on latest NOSH - 296,390
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 2,030.85 1,310.41 562.11 599.48 484.75 338.36 304.52 37.17%
EPS 179.02 129.57 34.26 66.22 22.39 11.42 16.86 48.22%
DPS 39.55 5.04 0.00 23.00 21.99 26.03 19.99 12.03%
NAPS 7.2296 5.3438 4.8433 3.9991 3.9392 4.0078 3.1974 14.55%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 10.42 3.05 2.88 4.78 3.68 2.39 2.52 -
P/RPS 0.51 0.23 0.54 0.80 0.76 0.71 0.83 -7.79%
P/EPS 5.82 2.33 8.79 7.22 16.43 20.90 14.93 -14.52%
EY 17.18 43.01 11.37 13.86 6.08 4.78 6.70 16.98%
DY 3.80 1.67 0.00 4.81 5.98 10.88 7.94 -11.55%
P/NAPS 1.44 0.56 0.62 1.20 0.93 0.60 0.79 10.51%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 25/08/10 28/08/09 27/08/08 27/08/07 24/08/06 17/08/05 -
Price 9.15 3.53 2.94 3.60 2.96 2.61 2.55 -
P/RPS 0.45 0.27 0.55 0.60 0.61 0.77 0.84 -9.87%
P/EPS 5.11 2.69 8.98 5.44 13.22 22.82 15.11 -16.52%
EY 19.57 37.16 11.14 18.40 7.56 4.38 6.62 19.78%
DY 4.32 1.44 0.00 6.39 7.43 9.96 7.84 -9.45%
P/NAPS 1.27 0.65 0.63 0.90 0.75 0.65 0.80 8.00%

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