[TWS] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 45.41%
YoY- 52.86%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 365,691 350,668 301,791 280,300 218,880 259,575 244,348 30.87%
PBT 13,764 14,113 35,346 11,463 5,649 5,946 25,808 -34.26%
Tax -5,403 1,536 -9,217 -5,141 -3,175 -3,606 -7,976 -22.88%
NP 8,361 15,649 26,129 6,322 2,474 2,340 17,832 -39.67%
-
NP to SH 8,327 11,733 22,538 7,788 5,356 2,479 18,241 -40.74%
-
Tax Rate 39.25% -10.88% 26.08% 44.85% 56.20% 60.65% 30.91% -
Total Cost 357,330 335,019 275,662 273,978 216,406 257,235 226,516 35.55%
-
Net Worth 1,167,558 1,158,781 1,193,268 1,188,158 1,476,598 1,080,121 963,955 13.64%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 35,554 - 23,689 - 29,752 23,728 -
Div Payout % - 303.03% - 304.18% - 1,200.20% 130.08% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 1,167,558 1,158,781 1,193,268 1,188,158 1,476,598 1,080,121 963,955 13.64%
NOSH 296,334 296,287 296,552 296,121 295,911 297,529 296,601 -0.06%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 2.29% 4.46% 8.66% 2.26% 1.13% 0.90% 7.30% -
ROE 0.71% 1.01% 1.89% 0.66% 0.36% 0.23% 1.89% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 123.40 118.35 101.77 94.66 73.97 87.24 82.38 30.94%
EPS 2.81 3.96 7.60 2.63 1.81 0.84 6.15 -40.70%
DPS 0.00 12.00 0.00 8.00 0.00 10.00 8.00 -
NAPS 3.94 3.911 4.0238 4.0124 4.99 3.6303 3.25 13.70%
Adjusted Per Share Value based on latest NOSH - 296,121
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 123.35 118.29 101.80 94.55 73.83 87.56 82.42 30.87%
EPS 2.81 3.96 7.60 2.63 1.81 0.84 6.15 -40.70%
DPS 0.00 11.99 0.00 7.99 0.00 10.04 8.00 -
NAPS 3.9384 3.9087 4.0251 4.0078 4.9808 3.6434 3.2516 13.64%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.90 2.72 3.00 2.39 2.42 2.50 2.56 -
P/RPS 2.35 2.30 2.95 2.52 3.27 2.87 3.11 -17.05%
P/EPS 103.20 68.69 39.47 90.87 133.70 300.05 41.63 83.26%
EY 0.97 1.46 2.53 1.10 0.75 0.33 2.40 -45.36%
DY 0.00 4.41 0.00 3.35 0.00 4.00 3.13 -
P/NAPS 0.74 0.70 0.75 0.60 0.48 0.69 0.79 -4.26%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 27/02/07 22/11/06 24/08/06 25/05/06 28/02/06 24/11/05 -
Price 2.87 3.24 2.69 2.61 2.44 2.51 2.50 -
P/RPS 2.33 2.74 2.64 2.76 3.30 2.88 3.03 -16.07%
P/EPS 102.14 81.82 35.39 99.24 134.81 301.25 40.65 84.92%
EY 0.98 1.22 2.83 1.01 0.74 0.33 2.46 -45.88%
DY 0.00 3.70 0.00 3.07 0.00 3.98 3.20 -
P/NAPS 0.73 0.83 0.67 0.65 0.49 0.69 0.77 -3.49%

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