[TWS] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -6.31%
YoY- -3.09%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 1,569,218 998,360 931,320 825,450 765,098 674,816 572,594 18.28%
PBT 76,754 34,224 43,260 105,976 105,550 56,878 -326 -
Tax -10,874 -16,632 -22,928 -32,050 -29,268 -17,460 326 -
NP 65,880 17,592 20,332 73,926 76,282 39,418 0 -
-
NP to SH 64,196 26,288 24,590 73,926 76,282 39,418 -7,516 -
-
Tax Rate 14.17% 48.60% 53.00% 30.24% 27.73% 30.70% - -
Total Cost 1,503,338 980,768 910,988 751,524 688,816 635,398 572,594 17.44%
-
Net Worth 1,167,738 1,190,496 948,048 936,672 889,729 876,442 872,684 4.97%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 59,276 47,472 - - - - - -
Div Payout % 92.34% 180.59% - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 1,167,738 1,190,496 948,048 936,672 889,729 876,442 872,684 4.97%
NOSH 296,380 296,704 296,265 296,415 296,576 296,375 295,905 0.02%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 4.20% 1.76% 2.18% 8.96% 9.97% 5.84% 0.00% -
ROE 5.50% 2.21% 2.59% 7.89% 8.57% 4.50% -0.86% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 529.46 336.48 314.35 278.48 257.98 227.69 193.51 18.25%
EPS 21.66 8.86 8.30 24.94 25.74 13.30 -2.54 -
DPS 20.00 16.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.94 4.0124 3.20 3.16 3.00 2.9572 2.9492 4.94%
Adjusted Per Share Value based on latest NOSH - 296,678
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 529.32 336.76 314.15 278.44 258.08 227.63 193.14 18.28%
EPS 21.65 8.87 8.29 24.94 25.73 13.30 -2.54 -
DPS 19.99 16.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.939 4.0157 3.1979 3.1595 3.0012 2.9564 2.9437 4.97%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 3.68 2.39 2.52 2.68 2.03 2.00 1.92 -
P/RPS 0.70 0.71 0.80 0.96 0.79 0.88 0.99 -5.61%
P/EPS 16.99 26.98 30.36 10.75 7.89 15.04 -75.59 -
EY 5.89 3.71 3.29 9.31 12.67 6.65 -1.32 -
DY 5.43 6.69 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.60 0.79 0.85 0.68 0.68 0.65 6.14%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 27/08/07 24/08/06 17/08/05 20/08/04 27/08/03 22/08/02 29/08/01 -
Price 2.96 2.61 2.55 2.66 2.38 1.99 2.05 -
P/RPS 0.56 0.78 0.81 0.96 0.92 0.87 1.06 -10.08%
P/EPS 13.67 29.46 30.72 10.67 9.25 14.96 -80.71 -
EY 7.32 3.39 3.25 9.38 10.81 6.68 -1.24 -
DY 6.76 6.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.65 0.80 0.84 0.79 0.67 0.70 1.15%

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