[TWS] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -90.36%
YoY- -63.5%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 969,583 710,008 465,660 220,212 849,849 635,028 412,725 76.44%
PBT 53,384 47,438 21,630 12,461 102,988 82,356 52,988 0.49%
Tax -23,046 -19,440 -11,464 -5,261 -28,337 -25,590 -16,025 27.32%
NP 30,338 27,998 10,166 7,200 74,651 56,766 36,963 -12.30%
-
NP to SH 33,015 30,536 12,295 7,200 74,651 56,766 36,963 -7.23%
-
Tax Rate 43.17% 40.98% 53.00% 42.22% 27.51% 31.07% 30.24% -
Total Cost 939,245 682,010 455,494 213,012 775,198 578,262 375,762 83.87%
-
Net Worth 1,030,619 963,514 948,048 968,888 1,094,802 957,463 936,672 6.56%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 53,378 23,717 - - 59,301 23,714 - -
Div Payout % 161.68% 77.67% - - 79.44% 41.78% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 1,030,619 963,514 948,048 968,888 1,094,802 957,463 936,672 6.56%
NOSH 296,547 296,466 296,265 296,296 296,509 296,428 296,415 0.02%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.13% 3.94% 2.18% 3.27% 8.78% 8.94% 8.96% -
ROE 3.20% 3.17% 1.30% 0.74% 6.82% 5.93% 3.95% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 326.96 239.49 157.18 74.32 286.62 214.23 139.24 76.39%
EPS 11.14 10.30 4.15 2.43 25.18 19.15 12.47 -7.22%
DPS 18.00 8.00 0.00 0.00 20.00 8.00 0.00 -
NAPS 3.4754 3.25 3.20 3.27 3.6923 3.23 3.16 6.52%
Adjusted Per Share Value based on latest NOSH - 296,296
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 327.06 239.50 157.07 74.28 286.67 214.20 139.22 76.44%
EPS 11.14 10.30 4.15 2.43 25.18 19.15 12.47 -7.22%
DPS 18.01 8.00 0.00 0.00 20.00 8.00 0.00 -
NAPS 3.4764 3.2501 3.1979 3.2682 3.6929 3.2297 3.1595 6.56%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.50 2.56 2.52 2.74 2.68 2.54 2.68 -
P/RPS 0.76 1.07 1.60 3.69 0.94 1.19 1.92 -45.99%
P/EPS 22.46 24.85 60.72 112.76 10.64 13.26 21.49 2.97%
EY 4.45 4.02 1.65 0.89 9.39 7.54 4.65 -2.88%
DY 7.20 3.13 0.00 0.00 7.46 3.15 0.00 -
P/NAPS 0.72 0.79 0.79 0.84 0.73 0.79 0.85 -10.44%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 24/11/05 17/08/05 24/05/05 24/02/05 26/11/04 20/08/04 -
Price 2.51 2.50 2.55 2.77 2.76 2.65 2.66 -
P/RPS 0.77 1.04 1.62 3.73 0.96 1.24 1.91 -45.33%
P/EPS 22.55 24.27 61.45 113.99 10.96 13.84 21.33 3.76%
EY 4.44 4.12 1.63 0.88 9.12 7.23 4.69 -3.57%
DY 7.17 3.20 0.00 0.00 7.25 3.02 0.00 -
P/NAPS 0.72 0.77 0.80 0.85 0.75 0.82 0.84 -9.74%

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