[TWS] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -5.04%
YoY- 93.52%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 998,360 931,320 825,450 765,098 674,816 572,594 530,224 11.11%
PBT 34,224 43,260 105,976 105,550 56,878 -326 49,036 -5.81%
Tax -16,632 -22,928 -32,050 -29,268 -17,460 326 -12,368 5.05%
NP 17,592 20,332 73,926 76,282 39,418 0 36,668 -11.51%
-
NP to SH 26,288 24,590 73,926 76,282 39,418 -7,516 36,668 -5.39%
-
Tax Rate 48.60% 53.00% 30.24% 27.73% 30.70% - 25.22% -
Total Cost 980,768 910,988 751,524 688,816 635,398 572,594 493,556 12.11%
-
Net Worth 1,190,496 948,048 936,672 889,729 876,442 872,684 861,246 5.54%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 47,472 - - - - - 22,564 13.19%
Div Payout % 180.59% - - - - - 61.54% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 1,190,496 948,048 936,672 889,729 876,442 872,684 861,246 5.54%
NOSH 296,704 296,265 296,415 296,576 296,375 295,905 282,061 0.84%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 1.76% 2.18% 8.96% 9.97% 5.84% 0.00% 6.92% -
ROE 2.21% 2.59% 7.89% 8.57% 4.50% -0.86% 4.26% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 336.48 314.35 278.48 257.98 227.69 193.51 187.98 10.18%
EPS 8.86 8.30 24.94 25.74 13.30 -2.54 13.00 -6.18%
DPS 16.00 0.00 0.00 0.00 0.00 0.00 8.00 12.24%
NAPS 4.0124 3.20 3.16 3.00 2.9572 2.9492 3.0534 4.65%
Adjusted Per Share Value based on latest NOSH - 296,511
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 336.76 314.15 278.44 258.08 227.63 193.14 178.85 11.11%
EPS 8.87 8.29 24.94 25.73 13.30 -2.54 12.37 -5.39%
DPS 16.01 0.00 0.00 0.00 0.00 0.00 7.61 13.19%
NAPS 4.0157 3.1979 3.1595 3.0012 2.9564 2.9437 2.9051 5.54%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 2.39 2.52 2.68 2.03 2.00 1.92 2.45 -
P/RPS 0.71 0.80 0.96 0.79 0.88 0.99 1.30 -9.58%
P/EPS 26.98 30.36 10.75 7.89 15.04 -75.59 18.85 6.15%
EY 3.71 3.29 9.31 12.67 6.65 -1.32 5.31 -5.79%
DY 6.69 0.00 0.00 0.00 0.00 0.00 3.27 12.66%
P/NAPS 0.60 0.79 0.85 0.68 0.68 0.65 0.80 -4.67%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 24/08/06 17/08/05 20/08/04 27/08/03 22/08/02 29/08/01 28/08/00 -
Price 2.61 2.55 2.66 2.38 1.99 2.05 2.40 -
P/RPS 0.78 0.81 0.96 0.92 0.87 1.06 1.28 -7.92%
P/EPS 29.46 30.72 10.67 9.25 14.96 -80.71 18.46 8.09%
EY 3.39 3.25 9.38 10.81 6.68 -1.24 5.42 -7.51%
DY 6.13 0.00 0.00 0.00 0.00 0.00 3.33 10.70%
P/NAPS 0.65 0.80 0.84 0.79 0.67 0.70 0.79 -3.19%

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