[TWS] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -6.38%
YoY- -1.77%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 1,462,764 875,520 880,848 774,108 736,216 686,248 530,752 18.39%
PBT 55,056 22,596 49,844 113,064 114,372 54,020 144 169.28%
Tax -21,612 -12,700 -21,044 -34,160 -34,044 -16,216 -144 130.43%
NP 33,444 9,896 28,800 78,904 80,328 37,804 0 -
-
NP to SH 33,308 21,424 28,800 78,904 80,328 37,804 -5,012 -
-
Tax Rate 39.25% 56.20% 42.22% 30.21% 29.77% 30.02% 100.00% -
Total Cost 1,429,320 865,624 852,048 695,204 655,888 648,444 530,752 17.94%
-
Net Worth 1,167,558 1,476,598 968,888 940,322 870,200 860,189 881,873 4.78%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 1,167,558 1,476,598 968,888 940,322 870,200 860,189 881,873 4.78%
NOSH 296,334 295,911 296,296 296,631 296,632 296,269 298,333 -0.11%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 2.29% 1.13% 3.27% 10.19% 10.91% 5.51% 0.00% -
ROE 2.85% 1.45% 2.97% 8.39% 9.23% 4.39% -0.57% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 493.62 295.87 297.29 260.97 248.19 231.63 177.91 18.53%
EPS 11.24 7.24 9.72 26.60 27.08 12.76 -1.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.94 4.99 3.27 3.17 2.9336 2.9034 2.956 4.90%
Adjusted Per Share Value based on latest NOSH - 296,631
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 493.41 295.33 297.12 261.12 248.34 231.48 179.03 18.39%
EPS 11.24 7.23 9.71 26.62 27.10 12.75 -1.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9384 4.9808 3.2682 3.1719 2.9353 2.9015 2.9747 4.78%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.90 2.42 2.74 2.70 1.69 2.12 2.06 -
P/RPS 0.59 0.82 0.92 1.03 0.68 0.92 1.16 -10.65%
P/EPS 25.80 33.43 28.19 10.15 6.24 16.61 -122.62 -
EY 3.88 2.99 3.55 9.85 16.02 6.02 -0.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.48 0.84 0.85 0.58 0.73 0.70 0.93%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 25/05/06 24/05/05 25/05/04 28/05/03 23/05/02 01/06/01 -
Price 2.87 2.44 2.77 2.64 1.76 2.20 1.90 -
P/RPS 0.58 0.82 0.93 1.01 0.71 0.95 1.07 -9.69%
P/EPS 25.53 33.70 28.50 9.92 6.50 17.24 -113.10 -
EY 3.92 2.97 3.51 10.08 15.39 5.80 -0.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.49 0.85 0.83 0.60 0.76 0.64 2.21%

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