[TAWIN] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[TAWIN] TA WIN HOLDINGS BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 41.41%
YoY- 82.88%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 575,741 491,698 395,827 335,353 288,271 271,752 253,664 72.45%
PBT 24,104 36,309 27,899 13,366 9,461 8,884 7,712 113.32%
Tax -1,784 -2,711 -1,837 -939 -673 -411 -702 85.90%
NP 22,320 33,598 26,062 12,427 8,788 8,473 7,010 115.97%
-
NP to SH 22,320 33,598 26,062 12,427 8,788 8,473 7,010 115.97%
-
Tax Rate 7.40% 7.47% 6.58% 7.03% 7.11% 4.63% 9.10% -
Total Cost 553,421 458,100 369,765 322,926 279,483 263,279 246,654 71.13%
-
Net Worth 107,750 114,967 56,996 56,457 77,968 74,748 75,382 26.80%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - 2,809 2,809 2,809 2,809 - - -
Div Payout % - 8.36% 10.78% 22.61% 31.97% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 107,750 114,967 56,996 56,457 77,968 74,748 75,382 26.80%
NOSH 64,110 63,870 56,996 56,457 56,185 56,151 56,196 9.15%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 3.88% 6.83% 6.58% 3.71% 3.05% 3.12% 2.76% -
ROE 20.71% 29.22% 45.73% 22.01% 11.27% 11.34% 9.30% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 898.05 769.83 694.48 594.00 513.07 483.96 451.39 57.98%
EPS 34.81 52.60 45.73 22.01 15.64 15.09 12.47 97.88%
DPS 0.00 4.40 5.00 5.00 5.00 0.00 0.00 -
NAPS 1.6807 1.80 1.00 1.00 1.3877 1.3312 1.3414 16.17%
Adjusted Per Share Value based on latest NOSH - 56,457
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 16.71 14.27 11.49 9.74 8.37 7.89 7.36 72.48%
EPS 0.65 0.98 0.76 0.36 0.26 0.25 0.20 118.93%
DPS 0.00 0.08 0.08 0.08 0.08 0.00 0.00 -
NAPS 0.0313 0.0334 0.0165 0.0164 0.0226 0.0217 0.0219 26.79%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.36 1.49 1.49 1.82 0.90 0.88 1.00 -
P/RPS 0.26 0.19 0.21 0.31 0.18 0.18 0.22 11.74%
P/EPS 6.78 2.83 3.26 8.27 5.75 5.83 8.02 -10.56%
EY 14.75 35.30 30.69 12.09 17.38 17.15 12.47 11.81%
DY 0.00 2.95 3.36 2.75 5.56 0.00 0.00 -
P/NAPS 1.40 0.83 1.49 1.82 0.65 0.66 0.75 51.43%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 28/11/06 28/08/06 30/05/06 27/02/06 28/11/05 29/08/05 -
Price 1.80 1.71 1.63 1.47 1.85 0.90 0.85 -
P/RPS 0.20 0.22 0.23 0.25 0.36 0.19 0.19 3.46%
P/EPS 5.17 3.25 3.56 6.68 11.83 5.96 6.81 -16.73%
EY 19.34 30.76 28.05 14.97 8.45 16.77 14.68 20.11%
DY 0.00 2.57 3.07 3.40 2.70 0.00 0.00 -
P/NAPS 1.07 0.95 1.63 1.47 1.33 0.68 0.63 42.21%

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