[TWS] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 22.7%
YoY- 6.91%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 1,539,632 1,741,944 1,569,218 998,360 931,320 825,450 765,098 12.34%
PBT 59,222 335,844 76,754 34,224 43,260 105,976 105,550 -9.17%
Tax -26,850 -95,340 -10,874 -16,632 -22,928 -32,050 -29,268 -1.42%
NP 32,372 240,504 65,880 17,592 20,332 73,926 76,282 -13.30%
-
NP to SH 43,208 161,524 64,196 26,288 24,590 73,926 76,282 -9.03%
-
Tax Rate 45.34% 28.39% 14.17% 48.60% 53.00% 30.24% 27.73% -
Total Cost 1,507,260 1,501,440 1,503,338 980,768 910,988 751,524 688,816 13.92%
-
Net Worth 1,435,100 1,316,385 1,167,738 1,190,496 948,048 936,672 889,729 8.28%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - 59,296 59,276 47,472 - - - -
Div Payout % - 36.71% 92.34% 180.59% - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 1,435,100 1,316,385 1,167,738 1,190,496 948,048 936,672 889,729 8.28%
NOSH 309,956 296,483 296,380 296,704 296,265 296,415 296,576 0.73%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 2.10% 13.81% 4.20% 1.76% 2.18% 8.96% 9.97% -
ROE 3.01% 12.27% 5.50% 2.21% 2.59% 7.89% 8.57% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 496.72 587.54 529.46 336.48 314.35 278.48 257.98 11.52%
EPS 13.94 54.48 21.66 8.86 8.30 24.94 25.74 -9.70%
DPS 0.00 20.00 20.00 16.00 0.00 0.00 0.00 -
NAPS 4.63 4.44 3.94 4.0124 3.20 3.16 3.00 7.49%
Adjusted Per Share Value based on latest NOSH - 296,121
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 519.34 587.58 529.32 336.76 314.15 278.44 258.08 12.34%
EPS 14.57 54.48 21.65 8.87 8.29 24.94 25.73 -9.03%
DPS 0.00 20.00 19.99 16.01 0.00 0.00 0.00 -
NAPS 4.8408 4.4404 3.939 4.0157 3.1979 3.1595 3.0012 8.28%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 2.88 4.78 3.68 2.39 2.52 2.68 2.03 -
P/RPS 0.58 0.81 0.70 0.71 0.80 0.96 0.79 -5.01%
P/EPS 20.66 8.77 16.99 26.98 30.36 10.75 7.89 17.38%
EY 4.84 11.40 5.89 3.71 3.29 9.31 12.67 -14.80%
DY 0.00 4.18 5.43 6.69 0.00 0.00 0.00 -
P/NAPS 0.62 1.08 0.93 0.60 0.79 0.85 0.68 -1.52%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/08/09 27/08/08 27/08/07 24/08/06 17/08/05 20/08/04 27/08/03 -
Price 2.94 3.60 2.96 2.61 2.55 2.66 2.38 -
P/RPS 0.59 0.61 0.56 0.78 0.81 0.96 0.92 -7.13%
P/EPS 21.09 6.61 13.67 29.46 30.72 10.67 9.25 14.71%
EY 4.74 15.13 7.32 3.39 3.25 9.38 10.81 -12.82%
DY 0.00 5.56 6.76 6.13 0.00 0.00 0.00 -
P/NAPS 0.63 0.81 0.75 0.65 0.80 0.84 0.79 -3.69%

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