[TAWIN] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[TAWIN] TA WIN HOLDINGS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 20.87%
YoY- 1.04%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 395,827 335,353 288,271 271,752 253,664 242,039 239,740 39.82%
PBT 27,899 13,366 9,461 8,884 7,712 7,544 10,893 87.51%
Tax -1,837 -939 -673 -411 -702 -749 -864 65.57%
NP 26,062 12,427 8,788 8,473 7,010 6,795 10,029 89.34%
-
NP to SH 26,062 12,427 8,788 8,473 7,010 6,795 10,029 89.34%
-
Tax Rate 6.58% 7.03% 7.11% 4.63% 9.10% 9.93% 7.93% -
Total Cost 369,765 322,926 279,483 263,279 246,654 235,244 229,711 37.47%
-
Net Worth 56,996 56,457 77,968 74,748 75,382 73,117 71,742 -14.25%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 2,809 2,809 2,809 - - - - -
Div Payout % 10.78% 22.61% 31.97% - - - - -
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 56,996 56,457 77,968 74,748 75,382 73,117 71,742 -14.25%
NOSH 56,996 56,457 56,185 56,151 56,196 56,050 56,061 1.11%
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 6.58% 3.71% 3.05% 3.12% 2.76% 2.81% 4.18% -
ROE 45.73% 22.01% 11.27% 11.34% 9.30% 9.29% 13.98% -
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 694.48 594.00 513.07 483.96 451.39 431.83 427.63 38.28%
EPS 45.73 22.01 15.64 15.09 12.47 12.12 17.89 87.27%
DPS 5.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.3877 1.3312 1.3414 1.3045 1.2797 -15.19%
Adjusted Per Share Value based on latest NOSH - 56,151
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 11.49 9.74 8.37 7.89 7.36 7.03 6.96 39.81%
EPS 0.76 0.36 0.26 0.25 0.20 0.20 0.29 90.41%
DPS 0.08 0.08 0.08 0.00 0.00 0.00 0.00 -
NAPS 0.0165 0.0164 0.0226 0.0217 0.0219 0.0212 0.0208 -14.34%
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 1.49 1.82 0.90 0.88 1.00 1.04 1.19 -
P/RPS 0.21 0.31 0.18 0.18 0.22 0.24 0.28 -17.49%
P/EPS 3.26 8.27 5.75 5.83 8.02 8.58 6.65 -37.90%
EY 30.69 12.09 17.38 17.15 12.47 11.66 15.03 61.16%
DY 3.36 2.75 5.56 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.82 0.65 0.66 0.75 0.80 0.93 37.03%
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 28/08/06 30/05/06 27/02/06 28/11/05 29/08/05 24/05/05 18/02/05 -
Price 1.63 1.47 1.85 0.90 0.85 1.05 1.18 -
P/RPS 0.23 0.25 0.36 0.19 0.19 0.24 0.28 -12.32%
P/EPS 3.56 6.68 11.83 5.96 6.81 8.66 6.60 -33.81%
EY 28.05 14.97 8.45 16.77 14.68 11.55 15.16 50.88%
DY 3.07 3.40 2.70 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.47 1.33 0.68 0.63 0.80 0.92 46.57%

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