[TWS] QoQ TTM 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- -16.78%
YoY- -26.76%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 969,583 924,829 902,784 876,534 849,849 852,794 806,812 12.99%
PBT 53,384 68,070 71,630 87,183 102,988 109,400 111,107 -38.57%
Tax -22,284 -21,425 -23,014 -25,058 -28,337 -31,448 -27,109 -12.21%
NP 31,100 46,645 48,616 62,125 74,651 77,952 83,998 -48.34%
-
NP to SH 33,015 48,421 49,983 62,125 74,651 77,952 83,998 -46.25%
-
Tax Rate 41.74% 31.47% 32.13% 28.74% 27.51% 28.75% 24.40% -
Total Cost 938,483 878,184 854,168 814,409 775,198 774,842 722,814 18.95%
-
Net Worth 1,080,121 963,955 947,906 968,888 888,789 957,540 937,502 9.87%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 53,481 59,279 59,267 59,267 59,267 53,372 59,299 -6.63%
Div Payout % 161.99% 122.43% 118.58% 95.40% 79.39% 68.47% 70.60% -
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 1,080,121 963,955 947,906 968,888 888,789 957,540 937,502 9.87%
NOSH 297,529 296,601 296,220 296,296 296,263 296,452 296,678 0.19%
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 3.21% 5.04% 5.39% 7.09% 8.78% 9.14% 10.41% -
ROE 3.06% 5.02% 5.27% 6.41% 8.40% 8.14% 8.96% -
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 325.88 311.81 304.77 295.83 286.86 287.67 271.95 12.78%
EPS 11.10 16.33 16.87 20.97 25.20 26.29 28.31 -46.33%
DPS 18.00 20.00 20.00 20.00 20.00 18.00 20.00 -6.76%
NAPS 3.6303 3.25 3.20 3.27 3.00 3.23 3.16 9.66%
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 327.06 311.96 304.52 295.67 286.67 287.66 272.15 12.99%
EPS 11.14 16.33 16.86 20.96 25.18 26.29 28.33 -46.23%
DPS 18.04 20.00 19.99 19.99 19.99 18.00 20.00 -6.62%
NAPS 3.6434 3.2516 3.1974 3.2682 2.998 3.2299 3.1623 9.87%
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 0.77 0.82 0.83 0.93 0.93 0.88 0.99 -15.38%
P/EPS 22.53 15.68 14.93 13.07 10.64 9.66 9.47 77.93%
EY 4.44 6.38 6.70 7.65 9.40 10.35 10.56 -43.78%
DY 7.20 7.81 7.94 7.30 7.46 7.09 7.46 -2.33%
P/NAPS 0.69 0.79 0.79 0.84 0.89 0.79 0.85 -12.94%
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 0.80 0.84 0.94 0.96 0.92 0.98 -14.81%
P/EPS 22.62 15.31 15.11 13.21 10.95 10.08 9.40 79.28%
EY 4.42 6.53 6.62 7.57 9.13 9.92 10.64 -44.23%
DY 7.17 8.00 7.84 7.22 7.25 6.79 7.52 -3.11%
P/NAPS 0.69 0.77 0.80 0.85 0.92 0.82 0.84 -12.25%

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