[TWS] YoY Cumulative 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- 87.38%
YoY- -3.09%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 784,609 499,180 465,660 412,725 382,549 337,408 286,297 18.28%
PBT 38,377 17,112 21,630 52,988 52,775 28,439 -163 -
Tax -5,437 -8,316 -11,464 -16,025 -14,634 -8,730 163 -
NP 32,940 8,796 10,166 36,963 38,141 19,709 0 -
-
NP to SH 32,098 13,144 12,295 36,963 38,141 19,709 -3,758 -
-
Tax Rate 14.17% 48.60% 53.00% 30.24% 27.73% 30.70% - -
Total Cost 751,669 490,384 455,494 375,762 344,408 317,699 286,297 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 29,638 23,736 - - - - - -
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 2.75% 1.10% 1.30% 3.95% 4.29% 2.25% -0.43% -
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 264.73 168.24 157.18 139.24 128.99 113.84 96.75 18.25%
EPS 10.83 4.43 4.15 12.47 12.87 6.65 -1.27 -
DPS 10.00 8.00 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 264.66 168.38 157.07 139.22 129.04 113.81 96.57 18.28%
EPS 10.83 4.43 4.15 12.47 12.87 6.65 -1.27 -
DPS 10.00 8.01 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 1.39 1.42 1.60 1.92 1.57 1.76 1.98 -5.72%
P/EPS 33.98 53.95 60.72 21.49 15.78 30.08 -151.18 -
EY 2.94 1.85 1.65 4.65 6.34 3.33 -0.66 -
DY 2.72 3.35 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 1.12 1.55 1.62 1.91 1.85 1.75 2.12 -10.08%
P/EPS 27.33 58.92 61.45 21.33 18.51 29.92 -161.42 -
EY 3.66 1.70 1.63 4.69 5.40 3.34 -0.62 -
DY 3.38 3.07 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