[TWS] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 53.58%
YoY- -10.04%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 465,660 220,212 849,849 635,028 412,725 193,527 776,636 -28.91%
PBT 21,630 12,461 102,988 82,356 52,988 28,266 110,894 -66.40%
Tax -11,464 -5,261 -28,337 -25,590 -16,025 -8,540 -26,609 -42.98%
NP 10,166 7,200 74,651 56,766 36,963 19,726 84,285 -75.61%
-
NP to SH 12,295 7,200 74,651 56,766 36,963 19,726 84,285 -72.32%
-
Tax Rate 53.00% 42.22% 27.51% 31.07% 30.24% 30.21% 23.99% -
Total Cost 455,494 213,012 775,198 578,262 375,762 173,801 692,351 -24.37%
-
Net Worth 948,048 968,888 1,094,802 957,463 936,672 940,322 918,916 2.10%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 59,301 23,714 - - 59,284 -
Div Payout % - - 79.44% 41.78% - - 70.34% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 948,048 968,888 1,094,802 957,463 936,672 940,322 918,916 2.10%
NOSH 296,265 296,296 296,509 296,428 296,415 296,631 296,424 -0.03%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 2.18% 3.27% 8.78% 8.94% 8.96% 10.19% 10.85% -
ROE 1.30% 0.74% 6.82% 5.93% 3.95% 2.10% 9.17% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 157.18 74.32 286.62 214.23 139.24 65.24 262.00 -28.89%
EPS 4.15 2.43 25.18 19.15 12.47 6.65 28.43 -72.30%
DPS 0.00 0.00 20.00 8.00 0.00 0.00 20.00 -
NAPS 3.20 3.27 3.6923 3.23 3.16 3.17 3.10 2.14%
Adjusted Per Share Value based on latest NOSH - 296,452
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 157.07 74.28 286.67 214.20 139.22 65.28 261.97 -28.91%
EPS 4.15 2.43 25.18 19.15 12.47 6.65 28.43 -72.30%
DPS 0.00 0.00 20.00 8.00 0.00 0.00 20.00 -
NAPS 3.1979 3.2682 3.6929 3.2297 3.1595 3.1719 3.0996 2.10%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.52 2.74 2.68 2.54 2.68 2.70 2.45 -
P/RPS 1.60 3.69 0.94 1.19 1.92 4.14 0.94 42.60%
P/EPS 60.72 112.76 10.64 13.26 21.49 40.60 8.62 267.90%
EY 1.65 0.89 9.39 7.54 4.65 2.46 11.61 -72.79%
DY 0.00 0.00 7.46 3.15 0.00 0.00 8.16 -
P/NAPS 0.79 0.84 0.73 0.79 0.85 0.85 0.79 0.00%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 17/08/05 24/05/05 24/02/05 26/11/04 20/08/04 25/05/04 24/02/04 -
Price 2.55 2.77 2.76 2.65 2.66 2.64 2.54 -
P/RPS 1.62 3.73 0.96 1.24 1.91 4.05 0.97 40.80%
P/EPS 61.45 113.99 10.96 13.84 21.33 39.70 8.93 262.20%
EY 1.63 0.88 9.12 7.23 4.69 2.52 11.19 -72.34%
DY 0.00 0.00 7.25 3.02 0.00 0.00 7.87 -
P/NAPS 0.80 0.85 0.75 0.82 0.84 0.83 0.82 -1.63%

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