[TWS] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -18.04%
YoY- -29.29%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 350,668 259,575 214,821 217,766 191,584 167,909 153,324 14.77%
PBT 14,113 5,946 20,632 27,044 19,514 68,912 7,186 11.90%
Tax 1,536 -3,606 -2,747 -5,858 10,448 -918 -4,515 -
NP 15,649 2,340 17,885 21,186 29,962 67,994 2,671 34.24%
-
NP to SH 11,733 2,479 17,885 21,186 29,962 67,994 2,671 27.95%
-
Tax Rate -10.88% 60.65% 13.31% 21.66% -53.54% 1.33% 62.83% -
Total Cost 335,019 257,235 196,936 196,580 161,622 99,915 150,653 14.24%
-
Net Worth 1,158,781 1,080,121 888,789 922,302 900,630 849,761 932,941 3.67%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 35,554 29,752 35,551 29,656 17,800 29,652 17,824 12.19%
Div Payout % 303.03% 1,200.20% 198.78% 139.98% 59.41% 43.61% 667.32% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 1,158,781 1,080,121 888,789 922,302 900,630 849,761 932,941 3.67%
NOSH 296,287 297,529 296,263 296,560 296,670 296,528 297,067 -0.04%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 4.46% 0.90% 8.33% 9.73% 15.64% 40.49% 1.74% -
ROE 1.01% 0.23% 2.01% 2.30% 3.33% 8.00% 0.29% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 118.35 87.24 72.51 73.43 64.58 56.62 51.61 14.82%
EPS 3.96 0.84 6.03 7.15 10.11 22.93 0.88 28.47%
DPS 12.00 10.00 12.00 10.00 6.00 10.00 6.00 12.24%
NAPS 3.911 3.6303 3.00 3.11 3.0358 2.8657 3.1405 3.72%
Adjusted Per Share Value based on latest NOSH - 296,560
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 118.29 87.56 72.46 73.46 64.62 56.64 51.72 14.77%
EPS 3.96 0.84 6.03 7.15 10.11 22.94 0.90 27.99%
DPS 11.99 10.04 11.99 10.00 6.00 10.00 6.01 12.19%
NAPS 3.9087 3.6434 2.998 3.1111 3.038 2.8664 3.147 3.67%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.72 2.50 2.68 2.45 1.98 1.77 1.96 -
P/RPS 2.30 2.87 3.70 3.34 3.07 3.13 3.80 -8.02%
P/EPS 68.69 300.05 44.39 34.29 19.61 7.72 217.99 -17.50%
EY 1.46 0.33 2.25 2.92 5.10 12.95 0.46 21.21%
DY 4.41 4.00 4.48 4.08 3.03 5.65 3.06 6.27%
P/NAPS 0.70 0.69 0.89 0.79 0.65 0.62 0.62 2.04%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 28/02/06 24/02/05 24/02/04 17/02/03 26/02/02 26/02/01 -
Price 3.24 2.51 2.76 2.54 1.79 1.98 2.25 -
P/RPS 2.74 2.88 3.81 3.46 2.77 3.50 4.36 -7.44%
P/EPS 81.82 301.25 45.72 35.55 17.72 8.63 250.24 -16.99%
EY 1.22 0.33 2.19 2.81 5.64 11.58 0.40 20.41%
DY 3.70 3.98 4.35 3.94 3.35 5.05 2.67 5.58%
P/NAPS 0.83 0.69 0.92 0.82 0.59 0.69 0.72 2.39%

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