[TWS] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 10.29%
YoY- 67.5%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,067,961 946,677 846,704 745,160 702,385 603,140 549,058 11.72%
PBT 69,944 63,250 109,808 111,800 66,192 21,141 60,980 2.31%
Tax -23,377 -25,920 -34,120 -27,668 -15,964 -9,333 -16,318 6.17%
NP 46,566 37,330 75,688 84,132 50,228 11,808 44,661 0.69%
-
NP to SH 47,576 40,714 75,688 84,132 50,228 11,808 44,661 1.05%
-
Tax Rate 33.42% 40.98% 31.07% 24.75% 24.12% 44.15% 26.76% -
Total Cost 1,021,394 909,346 771,016 661,028 652,157 591,332 504,397 12.47%
-
Net Worth 1,192,501 963,514 957,463 898,449 880,568 892,323 873,574 5.32%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 31,611 31,623 31,619 39,535 23,714 - 15,037 13.17%
Div Payout % 66.45% 77.67% 41.78% 46.99% 47.21% - 33.67% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 1,192,501 963,514 957,463 898,449 880,568 892,323 873,574 5.32%
NOSH 296,362 296,466 296,428 296,517 296,427 296,187 281,952 0.83%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 4.36% 3.94% 8.94% 11.29% 7.15% 1.96% 8.13% -
ROE 3.99% 4.23% 7.91% 9.36% 5.70% 1.32% 5.11% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 360.36 319.32 285.64 251.30 236.95 203.63 194.73 10.79%
EPS 16.05 13.73 25.53 28.37 16.95 3.99 15.84 0.21%
DPS 10.67 10.67 10.67 13.33 8.00 0.00 5.33 12.25%
NAPS 4.0238 3.25 3.23 3.03 2.9706 3.0127 3.0983 4.45%
Adjusted Per Share Value based on latest NOSH - 296,433
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 360.24 319.33 285.61 251.35 236.93 203.45 185.21 11.72%
EPS 16.05 13.73 25.53 28.38 16.94 3.98 15.06 1.06%
DPS 10.66 10.67 10.67 13.34 8.00 0.00 5.07 13.17%
NAPS 4.0225 3.2501 3.2297 3.0306 2.9703 3.0099 2.9467 5.32%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 3.00 2.56 2.54 2.40 1.90 1.73 2.25 -
P/RPS 0.83 0.80 0.89 0.96 0.80 0.85 1.16 -5.42%
P/EPS 18.69 18.64 9.95 8.46 11.21 43.39 14.20 4.68%
EY 5.35 5.36 10.05 11.82 8.92 2.30 7.04 -4.47%
DY 3.56 4.17 4.20 5.56 4.21 0.00 2.37 7.01%
P/NAPS 0.75 0.79 0.79 0.79 0.64 0.57 0.73 0.45%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/11/06 24/11/05 26/11/04 18/11/03 07/11/02 23/11/01 23/11/00 -
Price 2.69 2.50 2.65 2.56 1.85 1.82 2.60 -
P/RPS 0.75 0.78 0.93 1.02 0.78 0.89 1.34 -9.21%
P/EPS 16.76 18.20 10.38 9.02 10.92 45.65 16.41 0.35%
EY 5.97 5.49 9.64 11.08 9.16 2.19 6.09 -0.33%
DY 3.97 4.27 4.03 5.21 4.32 0.00 2.05 11.63%
P/NAPS 0.67 0.77 0.82 0.84 0.62 0.60 0.84 -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