[TWS] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 148.36%
YoY- -46.21%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 499,180 218,880 969,583 710,008 465,660 220,212 849,849 -29.93%
PBT 17,112 5,649 53,384 47,438 21,630 12,461 102,988 -69.87%
Tax -8,316 -3,175 -23,046 -19,440 -11,464 -5,261 -28,337 -55.93%
NP 8,796 2,474 30,338 27,998 10,166 7,200 74,651 -76.05%
-
NP to SH 13,144 5,356 33,015 30,536 12,295 7,200 74,651 -68.68%
-
Tax Rate 48.60% 56.20% 43.17% 40.98% 53.00% 42.22% 27.51% -
Total Cost 490,384 216,406 939,245 682,010 455,494 213,012 775,198 -26.37%
-
Net Worth 1,190,496 1,476,598 1,030,619 963,514 948,048 968,888 1,094,802 5.76%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 23,736 - 53,378 23,717 - - 59,301 -45.77%
Div Payout % 180.59% - 161.68% 77.67% - - 79.44% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 1,190,496 1,476,598 1,030,619 963,514 948,048 968,888 1,094,802 5.76%
NOSH 296,704 295,911 296,547 296,466 296,265 296,296 296,509 0.04%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.76% 1.13% 3.13% 3.94% 2.18% 3.27% 8.78% -
ROE 1.10% 0.36% 3.20% 3.17% 1.30% 0.74% 6.82% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 168.24 73.97 326.96 239.49 157.18 74.32 286.62 -29.96%
EPS 4.43 1.81 11.14 10.30 4.15 2.43 25.18 -68.70%
DPS 8.00 0.00 18.00 8.00 0.00 0.00 20.00 -45.80%
NAPS 4.0124 4.99 3.4754 3.25 3.20 3.27 3.6923 5.71%
Adjusted Per Share Value based on latest NOSH - 296,601
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 168.38 73.83 327.06 239.50 157.07 74.28 286.67 -29.93%
EPS 4.43 1.81 11.14 10.30 4.15 2.43 25.18 -68.70%
DPS 8.01 0.00 18.01 8.00 0.00 0.00 20.00 -45.75%
NAPS 4.0157 4.9808 3.4764 3.2501 3.1979 3.2682 3.6929 5.76%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.39 2.42 2.50 2.56 2.52 2.74 2.68 -
P/RPS 1.42 3.27 0.76 1.07 1.60 3.69 0.94 31.75%
P/EPS 53.95 133.70 22.46 24.85 60.72 112.76 10.64 196.02%
EY 1.85 0.75 4.45 4.02 1.65 0.89 9.39 -66.24%
DY 3.35 0.00 7.20 3.13 0.00 0.00 7.46 -41.44%
P/NAPS 0.60 0.48 0.72 0.79 0.79 0.84 0.73 -12.28%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 25/05/06 28/02/06 24/11/05 17/08/05 24/05/05 24/02/05 -
Price 2.61 2.44 2.51 2.50 2.55 2.77 2.76 -
P/RPS 1.55 3.30 0.77 1.04 1.62 3.73 0.96 37.74%
P/EPS 58.92 134.81 22.55 24.27 61.45 113.99 10.96 207.82%
EY 1.70 0.74 4.44 4.12 1.63 0.88 9.12 -67.46%
DY 3.07 0.00 7.17 3.20 0.00 0.00 7.25 -43.69%
P/NAPS 0.65 0.49 0.72 0.77 0.80 0.85 0.75 -9.12%

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