[TWS] YoY TTM 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- -12.37%

YoY- -15.72%

Quarter Report

TWM Q1 2012 - 25052012.pdf

Latest QR

Upcoming QR

TWS's Result

TWS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
TTM Result
Revenue	7,406,895	5,712,996	3,014,372	1,687,102	1,760,174	1,298,450	968,251	40.32%
YoY %	29.65%	89.53%	78.67%	-4.15%	35.56%	34.10%	-	-
Horiz. %	764.98%	590.03%	311.32%	174.24%	181.79%	134.10%	100.00%	-
PBT	787,742	854,007	476,976	225,804	321,642	74,686	46,572	60.14%
YoY %	-7.76%	79.05%	111.23%	-29.80%	330.66%	60.37%	-	-
Horiz. %	1,691.45%	1,833.73%	1,024.17%	484.85%	690.63%	160.37%	100.00%	-
Tax	-206,807	-201,763	-102,627	-57,023	-68,134	-18,225	-20,198	47.30%
YoY %	-2.50%	-96.60%	-79.97%	16.31%	-273.85%	9.77%	-	-
Horiz. %	1,023.90%	998.93%	508.10%	282.32%	337.33%	90.23%	100.00%	-
NP	580,935	652,244	374,349	168,781	253,508	56,461	26,374	67.34%
YoY %	-10.93%	74.23%	121.80%	-33.42%	349.00%	114.08%	-	-
Horiz. %	2,202.68%	2,473.06%	1,419.39%	639.95%	961.20%	214.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	416,183	493,801	309,836	131,313	177,137	50,386	31,171	53.96%
YoY %	-15.72%	59.37%	135.95%	-25.87%	251.56%	61.64%	-	-
Horiz. %	1,335.16%	1,584.17%	993.99%	421.27%	568.27%	161.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.25%	23.63%	21.52%	25.25%	21.18%	24.40%	43.37%	-
YoY %	11.09%	9.80%	-14.77%	19.22%	-13.20%	-43.74%	-	-
Horiz. %	60.53%	54.48%	49.62%	58.22%	48.84%	56.26%	100.00%	-
Total Cost	6,825,960	5,060,752	2,640,023	1,518,321	1,506,666	1,241,989	941,877	39.06%
YoY %	34.88%	91.69%	73.88%	0.77%	21.31%	31.86%	-	-
Horiz. %	724.72%	537.30%	280.29%	161.20%	159.96%	131.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,392,156	2,016,852	1,527,561	1,498,520	1,185,423	1,167,558	1,476,598	8.36%
YoY %	18.61%	32.03%	1.94%	26.41%	1.53%	-20.93%	-	-
Horiz. %	162.00%	136.59%	103.45%	101.48%	80.28%	79.07%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	118,585	72,597	292	29,639	68,173	59,244	53,481	14.17%
YoY %	63.35%	24,761.99%	-99.01%	-56.52%	15.07%	10.78%	-	-
Horiz. %	221.73%	135.74%	0.55%	55.42%	127.47%	110.78%	100.00%	-
Div Payout %	28.49%	14.70%	0.09%	22.57%	38.49%	117.58%	171.57%	-
YoY %	93.81%	16,233.33%	-99.60%	-41.36%	-67.26%	-31.47%	-	-
Horiz. %	16.61%	8.57%	0.05%	13.15%	22.43%	68.53%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	2,392,156	2,016,852	1,527,561	1,498,520	1,185,423	1,167,558	1,476,598	8.36%
YoY %	18.61%	32.03%	1.94%	26.41%	1.53%	-20.93%	-	-
Horiz. %	162.00%	136.59%	103.45%	101.48%	80.28%	79.07%	100.00%	-
NOSH	296,425	289,777	292,636	321,570	296,355	296,334	295,911	0.02%
YoY %	2.29%	-0.98%	-9.00%	8.51%	0.01%	0.14%	-	-
Horiz. %	100.17%	97.93%	98.89%	108.67%	100.15%	100.14%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	7.84%	11.42%	12.42%	10.00%	14.40%	4.35%	2.72%	-
YoY %	-31.35%	-8.05%	24.20%	-30.56%	231.03%	59.93%	-	-
Horiz. %	288.24%	419.85%	456.62%	367.65%	529.41%	159.93%	100.00%	-
ROE	17.40%	24.48%	20.28%	8.76%	14.94%	4.32%	2.11%	-
YoY %	-28.92%	20.71%	131.51%	-41.37%	245.83%	104.74%	-	-
Horiz. %	824.64%	1,160.19%	961.14%	415.17%	708.06%	204.74%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	2,498.73	1,971.51	1,030.07	524.64	593.94	438.17	327.21	40.28%
YoY %	26.74%	91.40%	96.34%	-11.67%	35.55%	33.91%	-	-
Horiz. %	763.65%	602.52%	314.80%	160.34%	181.52%	133.91%	100.00%	-
EPS	140.40	170.41	105.88	40.83	59.77	17.00	10.53	53.92%
YoY %	-17.61%	60.95%	159.32%	-31.69%	251.59%	61.44%	-	-
Horiz. %	1,333.33%	1,618.33%	1,005.51%	387.75%	567.62%	161.44%	100.00%	-
DPS	40.00	25.00	0.10	9.22	23.00	20.00	18.00	14.22%
YoY %	60.00%	24,900.00%	-98.92%	-59.91%	15.00%	11.11%	-	-
Horiz. %	222.22%	138.89%	0.56%	51.22%	127.78%	111.11%	100.00%	-
NAPS	8.07	6.96	5.22	4.66	4.00	3.94	4.99	8.33%
YoY %	15.95%	33.33%	12.02%	16.50%	1.52%	-21.04%	-	-
Horiz. %	161.72%	139.48%	104.61%	93.39%	80.16%	78.96%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 296,425
RPS	2,498.46	1,927.08	1,016.79	569.09	593.73	437.99	326.61	40.32%
YoY %	29.65%	89.53%	78.67%	-4.15%	35.56%	34.10%	-	-
Horiz. %	764.97%	590.02%	311.32%	174.24%	181.79%	134.10%	100.00%	-
EPS	140.38	166.57	104.51	44.29	59.75	17.00	10.51	53.97%
YoY %	-15.72%	59.38%	135.97%	-25.87%	251.47%	61.75%	-	-
Horiz. %	1,335.68%	1,584.87%	994.39%	421.41%	568.51%	161.75%	100.00%	-
DPS	40.00	24.49	0.10	10.00	23.00	19.98	18.04	14.17%
YoY %	63.33%	24,390.00%	-99.00%	-56.52%	15.12%	10.75%	-	-
Horiz. %	221.73%	135.75%	0.55%	55.43%	127.49%	110.75%	100.00%	-
NAPS	8.0691	6.8032	5.1527	5.0547	3.9986	3.9384	4.9808	8.36%
YoY %	18.61%	32.03%	1.94%	26.41%	1.53%	-20.93%	-	-
Horiz. %	162.00%	136.59%	103.45%	101.48%	80.28%	79.07%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
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	0.38	0.41	0.31	0.50	0.77	0.66	0.74	-10.50%
YoY %	-7.32%	32.26%	-38.00%	-35.06%	16.67%	-10.81%	-	-
Horiz. %	51.35%	55.41%	41.89%	67.57%	104.05%	89.19%	100.00%	-
P/EPS	6.83	4.72	3.00	6.37	7.70	17.06	22.97	-18.28%
YoY %	44.70%	57.33%	-52.90%	-17.27%	-54.87%	-25.73%	-	-
Horiz. %	29.73%	20.55%	13.06%	27.73%	33.52%	74.27%	100.00%	-
EY	14.64	21.17	33.29	15.71	12.99	5.86	4.35	22.39%
YoY %	-30.85%	-36.41%	111.90%	20.94%	121.67%	34.71%	-	-
Horiz. %	336.55%	486.67%	765.29%	361.15%	298.62%	134.71%	100.00%	-
DY	4.17	3.11	0.03	3.54	5.00	6.90	7.44	-9.19%
YoY %	34.08%	10,266.67%	-99.15%	-29.20%	-27.54%	-7.26%	-	-
Horiz. %	56.05%	41.80%	0.40%	47.58%	67.20%	92.74%	100.00%	-
P/NAPS	1.19	1.16	0.61	0.56	1.15	0.74	0.48	16.32%
YoY %	2.59%	90.16%	8.93%	-51.30%	55.41%	54.17%	-	-
Horiz. %	247.92%	241.67%	127.08%	116.67%	239.58%	154.17%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
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	0.34	0.52	0.28	0.58	0.88	0.65	0.75	-12.34%
YoY %	-34.62%	85.71%	-51.72%	-34.09%	35.38%	-13.33%	-	-
Horiz. %	45.33%	69.33%	37.33%	77.33%	117.33%	86.67%	100.00%	-
P/EPS	6.04	5.99	2.69	7.49	8.70	16.88	23.16	-20.05%
YoY %	0.83%	122.68%	-64.09%	-13.91%	-48.46%	-27.12%	-	-
Horiz. %	26.08%	25.86%	11.61%	32.34%	37.56%	72.88%	100.00%	-
EY	16.56	16.71	37.15	13.34	11.49	5.92	4.32	25.07%
YoY %	-0.90%	-55.02%	178.49%	16.10%	94.09%	37.04%	-	-
Horiz. %	383.33%	386.81%	859.95%	308.80%	265.97%	137.04%	100.00%	-
DY	4.72	2.45	0.04	3.01	4.42	6.97	7.38	-7.17%
YoY %	92.65%	6,025.00%	-98.67%	-31.90%	-36.59%	-5.56%	-	-
Horiz. %	63.96%	33.20%	0.54%	40.79%	59.89%	94.44%	100.00%	-
P/NAPS	1.05	1.47	0.55	0.66	1.30	0.73	0.49	13.53%
YoY %	-28.57%	167.27%	-16.67%	-49.23%	78.08%	48.98%	-	-
Horiz. %	214.29%	300.00%	112.24%	134.69%	265.31%	148.98%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos