[TWS] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 53.58%
YoY- -10.04%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 1,236,125 800,971 710,008 635,028 558,870 526,789 452,355 18.23%
PBT 137,672 52,458 47,438 82,356 83,850 49,644 15,856 43.34%
Tax -39,343 -17,533 -19,440 -25,590 -20,751 -11,973 -7,000 33.32%
NP 98,329 34,925 27,998 56,766 63,099 37,671 8,856 49.33%
-
NP to SH 73,416 35,682 30,536 56,766 63,099 37,671 8,856 42.24%
-
Tax Rate 28.58% 33.42% 40.98% 31.07% 24.75% 24.12% 44.15% -
Total Cost 1,137,796 766,046 682,010 578,262 495,771 489,118 443,499 16.99%
-
Net Worth 1,189,007 1,192,501 963,514 957,463 898,449 880,568 892,323 4.89%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 29,651 23,708 23,717 23,714 29,651 17,785 - -
Div Payout % 40.39% 66.45% 77.67% 41.78% 46.99% 47.21% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 1,189,007 1,192,501 963,514 957,463 898,449 880,568 892,323 4.89%
NOSH 296,510 296,362 296,466 296,428 296,517 296,427 296,187 0.01%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 7.95% 4.36% 3.94% 8.94% 11.29% 7.15% 1.96% -
ROE 6.17% 2.99% 3.17% 5.93% 7.02% 4.28% 0.99% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 416.89 270.27 239.49 214.23 188.48 177.71 152.73 18.20%
EPS 24.76 12.04 10.30 19.15 21.28 12.71 2.99 42.21%
DPS 10.00 8.00 8.00 8.00 10.00 6.00 0.00 -
NAPS 4.01 4.0238 3.25 3.23 3.03 2.9706 3.0127 4.87%
Adjusted Per Share Value based on latest NOSH - 296,452
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 416.96 270.18 239.50 214.20 188.52 177.69 152.59 18.23%
EPS 24.76 12.04 10.30 19.15 21.28 12.71 2.99 42.21%
DPS 10.00 8.00 8.00 8.00 10.00 6.00 0.00 -
NAPS 4.0107 4.0225 3.2501 3.2297 3.0306 2.9703 3.0099 4.89%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 3.20 3.00 2.56 2.54 2.40 1.90 1.73 -
P/RPS 0.77 1.11 1.07 1.19 1.27 1.07 1.13 -6.19%
P/EPS 12.92 24.92 24.85 13.26 11.28 14.95 57.86 -22.10%
EY 7.74 4.01 4.02 7.54 8.87 6.69 1.73 28.35%
DY 3.13 2.67 3.13 3.15 4.17 3.16 0.00 -
P/NAPS 0.80 0.75 0.79 0.79 0.79 0.64 0.57 5.80%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/11/07 22/11/06 24/11/05 26/11/04 18/11/03 07/11/02 23/11/01 -
Price 4.08 2.69 2.50 2.65 2.56 1.85 1.82 -
P/RPS 0.98 1.00 1.04 1.24 1.36 1.04 1.19 -3.18%
P/EPS 16.48 22.34 24.27 13.84 12.03 14.56 60.87 -19.56%
EY 6.07 4.48 4.12 7.23 8.31 6.87 1.64 24.36%
DY 2.45 2.97 3.20 3.02 3.91 3.24 0.00 -
P/NAPS 1.02 0.67 0.77 0.82 0.84 0.62 0.60 9.24%

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