[TWS] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -10.07%
YoY- 76.05%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 280,300 245,448 219,198 198,495 165,846 153,609 139,716 12.29%
PBT 11,463 9,169 24,722 24,182 14,934 -199 13,244 -2.37%
Tax -5,141 -5,441 -7,485 -6,123 -4,676 199 -2,649 11.67%
NP 6,322 3,728 17,237 18,059 10,258 0 10,595 -8.24%
-
NP to SH 7,788 5,095 17,237 18,059 10,258 -2,505 10,595 -4.99%
-
Tax Rate 44.85% 59.34% 30.28% 25.32% 31.31% - 20.00% -
Total Cost 273,978 241,720 201,961 180,436 155,588 153,609 129,121 13.35%
-
Net Worth 1,188,158 947,906 937,502 889,533 876,732 869,146 860,392 5.52%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 23,689 - - - - - 11,271 13.17%
Div Payout % 304.18% - - - - - 106.38% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 1,188,158 947,906 937,502 889,533 876,732 869,146 860,392 5.52%
NOSH 296,121 296,220 296,678 296,511 296,473 294,705 281,781 0.83%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 2.26% 1.52% 7.86% 9.10% 6.19% 0.00% 7.58% -
ROE 0.66% 0.54% 1.84% 2.03% 1.17% -0.29% 1.23% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 94.66 82.86 73.88 66.94 55.94 52.12 49.58 11.37%
EPS 2.63 1.72 5.81 6.09 3.46 -0.85 3.76 -5.78%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 4.00 12.24%
NAPS 4.0124 3.20 3.16 3.00 2.9572 2.9492 3.0534 4.65%
Adjusted Per Share Value based on latest NOSH - 296,511
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 94.55 82.79 73.94 66.96 55.94 51.81 47.13 12.29%
EPS 2.63 1.72 5.81 6.09 3.46 -0.84 3.57 -4.96%
DPS 7.99 0.00 0.00 0.00 0.00 0.00 3.80 13.17%
NAPS 4.0078 3.1974 3.1623 3.0005 2.9574 2.9318 2.9022 5.52%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 2.39 2.52 2.68 2.03 2.00 1.92 2.45 -
P/RPS 2.52 3.04 3.63 3.03 3.58 3.68 4.94 -10.60%
P/EPS 90.87 146.51 46.13 33.33 57.80 -225.88 65.16 5.69%
EY 1.10 0.68 2.17 3.00 1.73 -0.44 1.53 -5.34%
DY 3.35 0.00 0.00 0.00 0.00 0.00 1.63 12.75%
P/NAPS 0.60 0.79 0.85 0.68 0.68 0.65 0.80 -4.67%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 24/08/06 17/08/05 20/08/04 27/08/03 22/08/02 29/08/01 28/08/00 -
Price 2.61 2.55 2.66 2.38 1.99 2.05 2.40 -
P/RPS 2.76 3.08 3.60 3.56 3.56 3.93 4.84 -8.93%
P/EPS 99.24 148.26 45.78 39.08 57.51 -241.18 63.83 7.62%
EY 1.01 0.67 2.18 2.56 1.74 -0.41 1.57 -7.08%
DY 3.07 0.00 0.00 0.00 0.00 0.00 1.67 10.67%
P/NAPS 0.65 0.80 0.84 0.79 0.67 0.70 0.79 -3.19%

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