[TWS] QoQ 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- 258.02%
YoY- -7.89%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 280,300 218,880 259,575 244,348 245,448 220,212 214,821 19.46%
PBT 11,463 5,649 5,946 25,808 9,169 12,461 20,632 -32.48%
Tax -5,141 -3,175 -3,606 -7,976 -5,441 -5,261 -2,747 52.03%
NP 6,322 2,474 2,340 17,832 3,728 7,200 17,885 -50.10%
-
NP to SH 7,788 5,356 2,479 18,241 5,095 7,200 17,885 -42.63%
-
Tax Rate 44.85% 56.20% 60.65% 30.91% 59.34% 42.22% 13.31% -
Total Cost 273,978 216,406 257,235 226,516 241,720 213,012 196,936 24.69%
-
Net Worth 1,188,158 1,476,598 1,080,121 963,955 947,906 968,888 888,789 21.41%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 23,689 - 29,752 23,728 - - 35,551 -23.76%
Div Payout % 304.18% - 1,200.20% 130.08% - - 198.78% -
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 1,188,158 1,476,598 1,080,121 963,955 947,906 968,888 888,789 21.41%
NOSH 296,121 295,911 297,529 296,601 296,220 296,296 296,263 -0.03%
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 2.26% 1.13% 0.90% 7.30% 1.52% 3.27% 8.33% -
ROE 0.66% 0.36% 0.23% 1.89% 0.54% 0.74% 2.01% -
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 94.66 73.97 87.24 82.38 82.86 74.32 72.51 19.50%
EPS 2.63 1.81 0.84 6.15 1.72 2.43 6.03 -42.57%
DPS 8.00 0.00 10.00 8.00 0.00 0.00 12.00 -23.74%
NAPS 4.0124 4.99 3.6303 3.25 3.20 3.27 3.00 21.45%
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 94.55 73.83 87.56 82.42 82.79 74.28 72.46 19.46%
EPS 2.63 1.81 0.84 6.15 1.72 2.43 6.03 -42.57%
DPS 7.99 0.00 10.04 8.00 0.00 0.00 11.99 -23.76%
NAPS 4.0078 4.9808 3.6434 3.2516 3.1974 3.2682 2.998 21.41%
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 2.52 3.27 2.87 3.11 3.04 3.69 3.70 -22.64%
P/EPS 90.87 133.70 300.05 41.63 146.51 112.76 44.39 61.43%
EY 1.10 0.75 0.33 2.40 0.68 0.89 2.25 -38.02%
DY 3.35 0.00 4.00 3.13 0.00 0.00 4.48 -17.65%
P/NAPS 0.60 0.48 0.69 0.79 0.79 0.84 0.89 -23.17%
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 2.76 3.30 2.88 3.03 3.08 3.73 3.81 -19.38%
P/EPS 99.24 134.81 301.25 40.65 148.26 113.99 45.72 67.88%
EY 1.01 0.74 0.33 2.46 0.67 0.88 2.19 -40.39%
DY 3.07 0.00 3.98 3.20 0.00 0.00 4.35 -20.78%
P/NAPS 0.65 0.49 0.69 0.77 0.80 0.85 0.92 -20.72%

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