[TAWIN] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[TAWIN] TA WIN HOLDINGS BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -10.31%
YoY- 275.72%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 253,664 242,039 239,740 218,787 194,960 163,288 136,276 51.37%
PBT 7,712 7,544 10,893 9,411 10,579 9,565 4,574 41.70%
Tax -702 -749 -864 -1,025 -1,229 -1,059 -825 -10.21%
NP 7,010 6,795 10,029 8,386 9,350 8,506 3,749 51.83%
-
NP to SH 7,010 6,795 10,029 8,386 9,350 8,506 3,749 51.83%
-
Tax Rate 9.10% 9.93% 7.93% 10.89% 11.62% 11.07% 18.04% -
Total Cost 246,654 235,244 229,711 210,401 185,610 154,782 132,527 51.36%
-
Net Worth 75,382 73,117 71,742 68,890 65,998 64,178 59,187 17.51%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 75,382 73,117 71,742 68,890 65,998 64,178 59,187 17.51%
NOSH 56,196 56,050 56,061 55,714 55,988 39,984 39,999 25.46%
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 2.76% 2.81% 4.18% 3.83% 4.80% 5.21% 2.75% -
ROE 9.30% 9.29% 13.98% 12.17% 14.17% 13.25% 6.33% -
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 451.39 431.83 427.63 392.69 348.22 408.38 340.69 20.65%
EPS 12.47 12.12 17.89 15.05 16.70 21.27 9.37 21.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3414 1.3045 1.2797 1.2365 1.1788 1.6051 1.4797 -6.33%
Adjusted Per Share Value based on latest NOSH - 55,714
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 7.36 7.03 6.96 6.35 5.66 4.74 3.96 51.22%
EPS 0.20 0.20 0.29 0.24 0.27 0.25 0.11 49.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0219 0.0212 0.0208 0.02 0.0192 0.0186 0.0172 17.49%
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 1.00 1.04 1.19 1.24 1.14 1.98 2.03 -
P/RPS 0.22 0.24 0.28 0.32 0.33 0.48 0.60 -48.80%
P/EPS 8.02 8.58 6.65 8.24 6.83 9.31 21.66 -48.46%
EY 12.47 11.66 15.03 12.14 14.65 10.74 4.62 93.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.80 0.93 1.00 0.97 1.23 1.37 -33.10%
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 29/08/05 24/05/05 18/02/05 25/11/04 27/08/04 24/05/04 27/02/04 -
Price 0.85 1.05 1.18 1.33 1.15 1.24 2.08 -
P/RPS 0.19 0.24 0.28 0.34 0.33 0.30 0.61 -54.08%
P/EPS 6.81 8.66 6.60 8.84 6.89 5.83 22.19 -54.53%
EY 14.68 11.55 15.16 11.32 14.52 17.16 4.51 119.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.80 0.92 1.08 0.98 0.77 1.41 -41.58%

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