[TWS] QoQ 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- 14.89%
YoY- -23.39%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 245,448 220,212 214,821 222,303 219,198 193,527 217,766 8.31%
PBT 9,169 12,461 20,632 29,368 24,722 28,266 27,044 -51.40%
Tax -5,441 -5,261 -2,747 -9,565 -7,485 -8,540 -5,858 -4.80%
NP 3,728 7,200 17,885 19,803 17,237 19,726 21,186 -68.63%
-
NP to SH 5,095 7,200 17,885 19,803 17,237 19,726 21,186 -61.36%
-
Tax Rate 59.34% 42.22% 13.31% 32.57% 30.28% 30.21% 21.66% -
Total Cost 241,720 213,012 196,936 202,500 201,961 173,801 196,580 14.78%
-
Net Worth 947,906 968,888 888,789 957,540 937,502 940,322 922,302 1.84%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 35,551 23,716 - - 29,656 -
Div Payout % - - 198.78% 119.76% - - 139.98% -
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 947,906 968,888 888,789 957,540 937,502 940,322 922,302 1.84%
NOSH 296,220 296,296 296,263 296,452 296,678 296,631 296,560 -0.07%
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 1.52% 3.27% 8.33% 8.91% 7.86% 10.19% 9.73% -
ROE 0.54% 0.74% 2.01% 2.07% 1.84% 2.10% 2.30% -
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 82.86 74.32 72.51 74.99 73.88 65.24 73.43 8.39%
EPS 1.72 2.43 6.03 6.68 5.81 6.65 7.15 -61.35%
DPS 0.00 0.00 12.00 8.00 0.00 0.00 10.00 -
NAPS 3.20 3.27 3.00 3.23 3.16 3.17 3.11 1.92%
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 82.79 74.28 72.46 74.99 73.94 65.28 73.46 8.30%
EPS 1.72 2.43 6.03 6.68 5.81 6.65 7.15 -61.35%
DPS 0.00 0.00 11.99 8.00 0.00 0.00 10.00 -
NAPS 3.1974 3.2682 2.998 3.2299 3.1623 3.1719 3.1111 1.84%
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 3.04 3.69 3.70 3.39 3.63 4.14 3.34 -6.08%
P/EPS 146.51 112.76 44.39 38.02 46.13 40.60 34.29 163.54%
EY 0.68 0.89 2.25 2.63 2.17 2.46 2.92 -62.18%
DY 0.00 0.00 4.48 3.15 0.00 0.00 4.08 -
P/NAPS 0.79 0.84 0.89 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 3.08 3.73 3.81 3.53 3.60 4.05 3.46 -7.46%
P/EPS 148.26 113.99 45.72 39.67 45.78 39.70 35.55 159.31%
EY 0.67 0.88 2.19 2.52 2.18 2.52 2.81 -61.58%
DY 0.00 0.00 4.35 3.02 0.00 0.00 3.94 -
P/NAPS 0.80 0.85 0.92 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