TRADEWINDS (M) BHD

KLSE (MYR): TWS (4421)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

9.24

Today's Change

0.00 (0.00%)

Day's Change

0.00 - 0.00

Trading Volume

0

Financial

Show?
Last 10 FY Result
AQR T4Q 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 8,152,224 8,152,224 8,152,224 6,933,456 5,551,379 2,069,398 1,767,566 1,690,837 1,151,154 969,583 849,849 776,636 29.82%
PBT 493,846 493,846 493,846 897,033 806,595 349,225 298,808 253,616 65,438 53,384 102,988 110,894 18.03%
Tax -178,410 -178,410 -178,410 -229,226 -179,781 -74,131 -76,566 -48,947 -15,828 -23,046 -28,337 -26,609 23.52%
NP 315,436 315,436 315,436 667,807 626,814 275,094 222,242 204,669 49,610 30,338 74,651 84,285 15.77%
-
NP to SH 208,198 208,199 208,198 474,917 481,139 240,973 160,735 147,649 46,641 33,015 74,651 84,285 10.55%
-
Tax Rate 36.13% 36.13% 36.13% 25.55% 22.29% 21.23% 25.62% 19.30% 24.19% 43.17% 27.51% 23.99% -
Total Cost 7,836,788 7,836,788 7,836,788 6,265,649 4,924,565 1,794,304 1,545,324 1,486,168 1,101,544 939,245 775,198 692,351 30.91%
-
Net Worth 2,436,832 2,436,888 2,436,832 2,359,850 1,985,895 1,577,120 1,372,745 1,262,928 1,159,428 1,030,619 1,094,802 918,916 11.43%
Dividend
AQR T4Q 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 1,185 74,565 1,185 1,778 43,742 - 29,648 68,186 59,305 53,378 59,301 59,284 -35.23%
Div Payout % 0.57% 35.81% 0.57% 0.37% 9.09% - 18.45% 46.18% 127.15% 161.68% 79.44% 70.34% -
Equity
AQR T4Q 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 2,436,832 2,436,888 2,436,832 2,359,850 1,985,895 1,577,120 1,372,745 1,262,928 1,159,428 1,030,619 1,094,802 918,916 11.43%
NOSH 296,451 296,458 296,451 296,463 291,614 296,451 296,489 296,462 296,529 296,547 296,509 296,424 0.00%
Ratio Analysis
AQR T4Q 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 3.87% 3.87% 3.87% 9.63% 11.29% 13.29% 12.57% 12.10% 4.31% 3.13% 8.78% 10.85% -
ROE 8.54% 8.54% 8.54% 20.12% 24.23% 15.28% 11.71% 11.69% 4.02% 3.20% 6.82% 9.17% -
Per Share
AQR T4Q 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 2,749.93 2,749.87 2,749.93 2,338.72 1,903.67 698.06 596.17 570.34 388.21 326.96 286.62 262.00 29.82%
EPS 70.23 70.23 70.23 160.19 162.29 81.81 56.09 49.80 15.73 11.14 25.18 28.43 10.56%
DPS 0.40 25.15 0.40 0.60 15.00 0.00 10.00 23.00 20.00 18.00 20.00 20.00 -35.22%
NAPS 8.22 8.22 8.22 7.96 6.81 5.32 4.63 4.26 3.91 3.4754 3.6923 3.10 11.43%
Adjusted Per Share Value based on latest NOSH - 296,451
AQR T4Q 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 2,749.87 2,749.87 2,749.87 2,338.76 1,872.57 698.04 596.23 570.35 388.30 327.06 286.67 261.97 29.82%
EPS 70.23 70.23 70.23 160.20 162.30 81.28 54.22 49.80 15.73 11.14 25.18 28.43 10.56%
DPS 0.40 25.15 0.40 0.60 14.75 0.00 10.00 23.00 20.00 18.01 20.00 20.00 -35.22%
NAPS 8.2198 8.22 8.2198 7.9601 6.6987 5.3199 4.6305 4.2601 3.9109 3.4764 3.6929 3.0996 11.43%
Price Multiplier on Financial Quarter End Date
AQR T4Q 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/12 31/12/12 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 8.94 8.94 8.94 10.04 6.70 2.76 3.00 5.45 2.72 2.50 2.68 2.45 -
P/RPS 0.33 0.33 0.33 0.43 0.35 0.40 0.50 0.96 0.70 0.76 0.94 0.94 -10.97%
P/EPS 12.73 12.73 12.73 6.27 4.06 3.40 5.53 10.94 17.29 22.46 10.64 8.62 4.42%
EY 7.86 7.86 7.86 15.96 24.63 29.45 18.07 9.14 5.78 4.45 9.39 11.61 -4.23%
DY 0.04 2.81 0.04 0.06 2.24 0.00 3.33 4.22 7.35 7.20 7.46 8.16 -44.58%
P/NAPS 1.09 1.09 1.09 1.26 0.98 0.52 0.65 1.28 0.70 0.72 0.73 0.79 3.63%
Price Multiplier on Announcement Date
AQR T4Q 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 28/02/13 28/02/13 28/02/13 28/02/12 24/02/11 23/02/10 27/02/09 27/02/08 27/02/07 28/02/06 24/02/05 24/02/04 -
Price 9.24 9.24 9.24 10.10 7.56 2.78 2.82 3.96 3.24 2.51 2.76 2.54 -
P/RPS 0.34 0.34 0.34 0.43 0.40 0.40 0.47 0.69 0.83 0.77 0.96 0.97 -10.98%
P/EPS 13.16 13.16 13.16 6.30 4.58 3.42 5.20 7.95 20.60 22.55 10.96 8.93 4.39%
EY 7.60 7.60 7.60 15.86 21.82 29.24 19.22 12.58 4.85 4.44 9.12 11.19 -4.20%
DY 0.04 2.72 0.04 0.06 1.98 0.00 3.55 5.81 6.17 7.17 7.25 7.87 -44.36%
P/NAPS 1.12 1.12 1.12 1.27 1.11 0.52 0.61 0.93 0.83 0.72 0.75 0.82 3.52%

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
1 person likes this. Showing 50 of 118 comments

davesingh

wow now this is magic la...

2012-12-14 09:39

davesingh

come PPB show me magic too.. my bomoh phren told me about this.. aiyo i did not listen to him..now you see. aiyo..muahahaha

2012-12-14 09:40

gumbo

Bro.....careful

2012-12-14 09:41

Namoyaki Takarajima

Suddently? +0.45$ Change! Whutsup with Syed Mokhtar Bukhary?

2012-12-14 15:32

davesingh

this stock ah. i tell you.. this is too common..nothing unusual..

2012-12-14 16:13

Namoyaki Takarajima

it means GORENG lah!

2012-12-14 16:17

davesingh

what GORENG sardines. king cup brand.. enough of this sardines talk la namo.. gosh.. i am serious..

2012-12-14 16:19

davesingh

TWS is a mistery...

2012-12-14 16:21

Namoyaki Takarajima

LOL... indeed, TWS is like a jackpot machine!

2012-12-14 16:27

Hustle

A bit like city ville hehe...gua bapa punya negara :)

2012-12-14 17:11

Peter Lee

earning drop,give dividend and push up price?something wrong,syed

2012-12-15 19:16

benson911

Everthing own by Syed in Malaysia...so greedy for wat.....

2012-12-15 19:18

jester

haha benson.. It's not like we are so different..
anyone would like to own a lot of things

2012-12-15 20:13

benson911

Need to own anything like syed is almost impossible for us, it needs lot of political factor......

2012-12-15 20:22

jester

true. That I fully agree with u.

2012-12-15 20:38

raymond62

any idea what drive the uptrend after div payout?

2012-12-17 09:44

davesingh

this stock got magic..anything is possible..

2012-12-17 10:25

davesingh

TWS please send some of your magic to PPB....

2012-12-17 10:27

raymond62

Magic, i dont believe magic , show me more ...hehehe

2012-12-17 10:35

davesingh

LOL@raymond62... i hear this counter is undervalued and all.. the drastic price movement is due its lack of volume..few issued shares only.. so when a big buyer comes in..they can move the price alot..both ways.. but since its said to be undervalued most likely be slow downwards but fast up.. in other words this stock got magic..

2012-12-17 10:38

davesingh

my bomoh phren told me about this stock.., muahahaha..

2012-12-17 10:39

raymond62

lets wait for see , if your bomoh is true to his prediction.....muhahaha..

2012-12-17 10:45

davesingh

true already la.. he just told me below rm7 few days ago..but i dont have this stock...cos its hard to know its value and all..i am still reading up on it.. if you know anything do share..

2012-12-17 10:49

KC Loh

Peddler relying on bomoh! What will they think of next?

A funny observation just came to me : singh seems to be attracted to wind and gas stocks! Wonder why? Notable exception is kfima, which we know his passion for sardines! Hahahaha

2012-12-17 10:55

davesingh

yeah KCloh.. i call him bomoh cos he gets its right la..my phren..dont take things literally..i have my liking for stocks as you do KCloh..thanks for your observation...

2012-12-17 10:58

minitrader

gas, sardines, wind (air???)...singh sings...

2012-12-17 13:04

raymond62

Looks like going south now

2012-12-18 14:45

davesingh

yeah... this stock is like that.. up and down.. due to lack of volume. very small market cap.

2012-12-18 14:46

davesingh

show us the magic.. muahahaha

2012-12-20 09:15

raymond62

More oil needed!!!!

2012-12-20 10:01

davesingh

bomoh said what u see it what u get@raymond62.. cant ask for more..

2012-12-20 10:02

Peter Lee

will drop back to 6 plus,be careful

2012-12-20 10:04

davesingh

yup peter lee. you are right..

2012-12-20 10:06

raymond62

Why drop back to 6?

2012-12-20 11:22

davesingh

bomoh said so!! i told u dont ask..

2012-12-20 11:22

Peter Lee

you are right dave,how can a person wo expertise manage 100 company?after election you know lo,another bail out or collapse saga

2012-12-20 23:18

raymond62

Did bomoh say anything? looks positive...

2012-12-21 10:35

strategydt

Yes,you are definitely right.

http://strategicdaytrading.com/

2012-12-21 13:25

raymond62

its flying baby ...flying !!

2012-12-21 14:36

davesingh

bomoh's duit mashuk...

2012-12-21 15:34

raymond62

stock frozen...whats up?

2012-12-21 16:34

pathew

wah, why suspended????

2012-12-21 16:37

raymond62

More magic after the announcement ?

2012-12-21 17:18

mjtung88

rm9.30... biz.thestar.com.my/news/story.asp?file=/2012/12/25/business/20121225084006&sec=business#135643254858338&if_height=711

2012-12-25 18:54

stock5678

9.30 but now only 8.9, why no one want to buy?

2012-12-27 10:34

Ti Bowen

earn 40cents only... lees ppl want to take the risk...

2012-12-27 14:56

raymond62

Sure profit wor, if go in at 9.0 also still earn 30ct , thats alot of $$$

2012-12-27 15:04

profit profits

Woh, it is nice to count the profit now. I also think to buy.

By the way, wat if this takeover not approved by SC ? (I also heard FGV own another 20% of TWS)

2012-12-28 06:47

raymond62

when u r thinking of the what if , those that managed to get in already laughing their way to the bank now :)

2012-12-29 07:20

davesingh

i was right about tws... its got magic...

2013-01-02 15:48

Post a Comment