[TWS] YoY Cumulative 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- 65.44%
YoY- 67.5%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 800,971 710,008 635,028 558,870 526,789 452,355 411,794 11.72%
PBT 52,458 47,438 82,356 83,850 49,644 15,856 45,735 2.31%
Tax -17,533 -19,440 -25,590 -20,751 -11,973 -7,000 -12,239 6.17%
NP 34,925 27,998 56,766 63,099 37,671 8,856 33,496 0.69%
-
NP to SH 35,682 30,536 56,766 63,099 37,671 8,856 33,496 1.05%
-
Tax Rate 33.42% 40.98% 31.07% 24.75% 24.12% 44.15% 26.76% -
Total Cost 766,046 682,010 578,262 495,771 489,118 443,499 378,298 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 23,708 23,717 23,714 29,651 17,785 - 11,278 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 2.99% 3.17% 5.93% 7.02% 4.28% 0.99% 3.83% -
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 270.27 239.49 214.23 188.48 177.71 152.73 146.05 10.79%
EPS 12.04 10.30 19.15 21.28 12.71 2.99 11.88 0.22%
DPS 8.00 8.00 8.00 10.00 6.00 0.00 4.00 12.24%
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 270.18 239.50 214.20 188.52 177.69 152.59 138.90 11.72%
EPS 12.04 10.30 19.15 21.28 12.71 2.99 11.30 1.06%
DPS 8.00 8.00 8.00 10.00 6.00 0.00 3.80 13.20%
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 1.11 1.07 1.19 1.27 1.07 1.13 1.54 -5.30%
P/EPS 24.92 24.85 13.26 11.28 14.95 57.86 18.94 4.67%
EY 4.01 4.02 7.54 8.87 6.69 1.73 5.28 -4.48%
DY 2.67 3.13 3.15 4.17 3.16 0.00 1.78 6.98%
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 1.00 1.04 1.24 1.36 1.04 1.19 1.78 -9.15%
P/EPS 22.34 24.27 13.84 12.03 14.56 60.87 21.89 0.33%
EY 4.48 4.12 7.23 8.31 6.87 1.64 4.57 -0.33%
DY 2.97 3.20 3.02 3.91 3.24 0.00 1.54 11.56%
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