[TWS] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -61.42%
YoY- -63.5%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 1,740,112 1,462,764 875,520 880,848 774,108 736,216 686,248 16.75%
PBT 327,160 55,056 22,596 49,844 113,064 114,372 54,020 34.97%
Tax -98,360 -21,612 -12,700 -21,044 -34,160 -34,044 -16,216 35.00%
NP 228,800 33,444 9,896 28,800 78,904 80,328 37,804 34.95%
-
NP to SH 151,260 33,308 21,424 28,800 78,904 80,328 37,804 25.97%
-
Tax Rate 30.06% 39.25% 56.20% 42.22% 30.21% 29.77% 30.02% -
Total Cost 1,511,312 1,429,320 865,624 852,048 695,204 655,888 648,444 15.13%
-
Net Worth 1,301,001 1,167,558 1,476,598 968,888 940,322 870,200 860,189 7.13%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 1,301,001 1,167,558 1,476,598 968,888 940,322 870,200 860,189 7.13%
NOSH 296,355 296,334 295,911 296,296 296,631 296,632 296,269 0.00%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 13.15% 2.29% 1.13% 3.27% 10.19% 10.91% 5.51% -
ROE 11.63% 2.85% 1.45% 2.97% 8.39% 9.23% 4.39% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 587.17 493.62 295.87 297.29 260.97 248.19 231.63 16.75%
EPS 51.04 11.24 7.24 9.72 26.60 27.08 12.76 25.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.39 3.94 4.99 3.27 3.17 2.9336 2.9034 7.12%
Adjusted Per Share Value based on latest NOSH - 296,296
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 586.97 493.41 295.33 297.12 261.12 248.34 231.48 16.75%
EPS 51.02 11.24 7.23 9.71 26.62 27.10 12.75 25.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3885 3.9384 4.9808 3.2682 3.1719 2.9353 2.9015 7.13%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 4.60 2.90 2.42 2.74 2.70 1.69 2.12 -
P/RPS 0.78 0.59 0.82 0.92 1.03 0.68 0.92 -2.71%
P/EPS 9.01 25.80 33.43 28.19 10.15 6.24 16.61 -9.68%
EY 11.10 3.88 2.99 3.55 9.85 16.02 6.02 10.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.74 0.48 0.84 0.85 0.58 0.73 6.23%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 28/05/08 28/05/07 25/05/06 24/05/05 25/05/04 28/05/03 23/05/02 -
Price 5.20 2.87 2.44 2.77 2.64 1.76 2.20 -
P/RPS 0.89 0.58 0.82 0.93 1.01 0.71 0.95 -1.08%
P/EPS 10.19 25.53 33.70 28.50 9.92 6.50 17.24 -8.38%
EY 9.82 3.92 2.97 3.51 10.08 15.39 5.80 9.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.73 0.49 0.85 0.83 0.60 0.76 7.60%

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