[TWS] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
17-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -19.54%
YoY- -40.5%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 1,777,200 1,437,068 1,003,103 902,784 806,812 763,514 671,375 17.59%
PBT 383,161 87,836 48,866 71,630 111,107 94,559 112,305 22.67%
Tax -91,180 -13,118 -19,898 -23,014 -27,109 -9,988 -10,773 42.70%
NP 291,981 74,718 28,968 48,616 83,998 84,571 101,532 19.23%
-
NP to SH 196,313 66,369 33,864 49,983 83,998 84,571 101,532 11.60%
-
Tax Rate 23.80% 14.93% 40.72% 32.13% 24.40% 10.56% 9.59% -
Total Cost 1,485,219 1,362,350 974,135 854,168 722,814 678,943 569,843 17.29%
-
Net Worth 1,185,562 1,167,802 1,188,158 947,906 937,502 889,533 592,947 12.22%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 68,172 65,194 77,170 59,267 59,299 35,589 17,788 25.07%
Div Payout % 34.73% 98.23% 227.88% 118.58% 70.60% 42.08% 17.52% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 1,185,562 1,167,802 1,188,158 947,906 937,502 889,533 592,947 12.22%
NOSH 296,390 296,396 296,121 296,220 296,678 296,511 296,473 -0.00%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 16.43% 5.20% 2.89% 5.39% 10.41% 11.08% 15.12% -
ROE 16.56% 5.68% 2.85% 5.27% 8.96% 9.51% 17.12% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 599.61 484.85 338.75 304.77 271.95 257.50 226.45 17.60%
EPS 66.23 22.39 11.44 16.87 28.31 28.52 34.25 11.60%
DPS 23.00 22.00 26.00 20.00 20.00 12.00 6.00 25.07%
NAPS 4.00 3.94 4.0124 3.20 3.16 3.00 2.00 12.23%
Adjusted Per Share Value based on latest NOSH - 296,220
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 599.48 484.75 338.36 304.52 272.15 257.54 226.47 17.59%
EPS 66.22 22.39 11.42 16.86 28.33 28.53 34.25 11.60%
DPS 23.00 21.99 26.03 19.99 20.00 12.00 6.00 25.07%
NAPS 3.9991 3.9392 4.0078 3.1974 3.1623 3.0005 2.0001 12.22%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 4.78 3.68 2.39 2.52 2.68 2.03 2.00 -
P/RPS 0.80 0.76 0.71 0.83 0.99 0.79 0.88 -1.57%
P/EPS 7.22 16.43 20.90 14.93 9.47 7.12 5.84 3.59%
EY 13.86 6.08 4.78 6.70 10.56 14.05 17.12 -3.45%
DY 4.81 5.98 10.88 7.94 7.46 5.91 3.00 8.17%
P/NAPS 1.20 0.93 0.60 0.79 0.85 0.68 1.00 3.08%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 27/08/08 27/08/07 24/08/06 17/08/05 20/08/04 27/08/03 22/08/02 -
Price 3.60 2.96 2.61 2.55 2.66 2.38 1.99 -
P/RPS 0.60 0.61 0.77 0.84 0.98 0.92 0.88 -6.17%
P/EPS 5.44 13.22 22.82 15.11 9.40 8.34 5.81 -1.08%
EY 18.40 7.56 4.38 6.62 10.64 11.98 17.21 1.11%
DY 6.39 7.43 9.96 7.84 7.52 5.04 3.02 13.29%
P/NAPS 0.90 0.75 0.65 0.80 0.84 0.79 1.00 -1.73%

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