[TWS] YoY Cumulative 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- -90.36%
YoY- -63.5%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 435,028 365,691 218,880 220,212 193,527 184,054 171,562 16.75%
PBT 81,790 13,764 5,649 12,461 28,266 28,593 13,505 34.97%
Tax -24,590 -5,403 -3,175 -5,261 -8,540 -8,511 -4,054 35.00%
NP 57,200 8,361 2,474 7,200 19,726 20,082 9,451 34.95%
-
NP to SH 37,815 8,327 5,356 7,200 19,726 20,082 9,451 25.97%
-
Tax Rate 30.06% 39.25% 56.20% 42.22% 30.21% 29.77% 30.02% -
Total Cost 377,828 357,330 216,406 213,012 173,801 163,972 162,111 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 2.91% 0.71% 0.36% 0.74% 2.10% 2.31% 1.10% -
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 146.79 123.40 73.97 74.32 65.24 62.05 57.91 16.75%
EPS 12.76 2.81 1.81 2.43 6.65 6.77 3.19 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 146.74 123.35 73.83 74.28 65.28 62.08 57.87 16.75%
EPS 12.76 2.81 1.81 2.43 6.65 6.77 3.19 25.96%
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 3.13 2.35 3.27 3.69 4.14 2.72 3.66 -2.57%
P/EPS 36.05 103.20 133.70 112.76 40.60 24.96 66.46 -9.68%
EY 2.77 0.97 0.75 0.89 2.46 4.01 1.50 10.75%
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 3.54 2.33 3.30 3.73 4.05 2.84 3.80 -1.17%
P/EPS 40.75 102.14 134.81 113.99 39.70 26.00 68.97 -8.38%
EY 2.45 0.98 0.74 0.88 2.52 3.85 1.45 9.12%
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