[TWSCORP] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[TWSCORP] TRADEWINDS CORPORATION BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 3.37%
YoY- -323.29%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 515,365 518,827 560,123 472,956 475,230 403,650 1,518,285 -16.46%
PBT -245,208 125,401 20,813 193,324 51,144 44,263 10,668 -
Tax 13,955 -26,706 -11,354 5,288 230,073 99,705 -41,632 -
NP -231,253 98,695 9,459 198,612 281,217 143,968 -30,964 39.76%
-
NP to SH -218,347 97,787 6,785 198,067 180,151 72,563 -47,169 29.06%
-
Tax Rate - 21.30% 54.55% -2.74% -449.85% -225.26% 390.25% -
Total Cost 746,618 420,132 550,664 274,344 194,013 259,682 1,549,249 -11.44%
-
Net Worth 1,921,068 1,110,588 1,850,859 1,820,707 1,636,487 1,431,970 1,391,330 5.51%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 16,564 - - - - - -
Div Payout % - 16.94% - - - - - -
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 1,921,068 1,110,588 1,850,859 1,820,707 1,636,487 1,431,970 1,391,330 5.51%
NOSH 1,110,444 1,110,588 1,108,166 1,103,057 1,107,230 623,246 623,914 10.07%
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 -44.87% 19.02% 1.69% 41.99% 59.17% 35.67% -2.04% -
ROE -11.37% 8.80% 0.37% 10.88% 11.01% 5.07% -3.39% -
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 46.41 46.72 50.55 42.88 42.92 64.77 243.35 -24.11%
EPS -19.66 8.80 0.61 17.96 16.27 11.64 -7.56 17.25%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.00 1.6702 1.6506 1.478 2.2976 2.23 -4.13%
Adjusted Per Share Value based on latest NOSH - 1,110,444
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 46.58 46.90 50.63 42.75 42.96 36.49 137.23 -16.46%
EPS -19.74 8.84 0.61 17.90 16.28 6.56 -4.26 29.08%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7364 1.0038 1.673 1.6457 1.4792 1.2943 1.2576 5.51%
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 1.02 0.71 0.87 0.62 0.41 1.35 0.69 -
P/RPS 2.20 1.52 1.72 1.45 0.96 2.08 0.28 40.95%
P/EPS -5.19 8.06 142.09 3.45 2.52 11.60 -9.13 -8.97%
EY -19.28 12.40 0.70 28.96 39.68 8.62 -10.96 9.86%
DY 0.00 2.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.71 0.52 0.38 0.28 0.59 0.31 11.31%
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 26/11/10 30/11/09 25/11/08 29/11/07 29/11/06 -
Price 1.03 0.76 0.84 0.61 0.32 1.36 0.84 -
P/RPS 2.22 1.63 1.66 1.42 0.75 2.10 0.35 36.01%
P/EPS -5.24 8.63 137.19 3.40 1.97 11.68 -11.11 -11.76%
EY -19.09 11.59 0.73 29.44 50.85 8.56 -9.00 13.33%
DY 0.00 1.97 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.76 0.50 0.37 0.22 0.59 0.38 7.90%

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