[TWS] YoY TTM 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- -9.34%
YoY- 25.94%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 1,151,639 969,583 849,849 776,636 718,373 620,264 565,118 12.59%
PBT 66,571 53,384 102,988 110,894 69,158 84,768 52,921 3.89%
Tax -15,997 -22,284 -28,337 -25,718 -1,525 -4,439 -16,754 -0.76%
NP 50,574 31,100 74,651 85,176 67,633 80,329 36,167 5.74%
-
NP to SH 47,415 33,015 74,651 85,176 67,633 76,571 36,167 4.61%
-
Tax Rate 24.03% 41.74% 27.51% 23.19% 2.21% 5.24% 31.66% -
Total Cost 1,101,065 938,483 775,198 691,460 650,740 539,935 528,951 12.99%
-
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 59,244 53,481 59,267 59,299 53,378 - 29,095 12.57%
Div Payout % 124.95% 161.99% 79.39% 69.62% 78.92% - 80.45% -
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 4.39% 3.21% 8.78% 10.97% 9.41% 12.95% 6.40% -
ROE 4.09% 3.06% 8.40% 9.24% 7.51% 9.01% 3.88% -
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 388.69 325.88 286.86 261.88 242.15 209.18 190.23 12.64%
EPS 16.00 11.10 25.20 28.72 22.80 25.82 12.17 4.66%
DPS 20.00 18.00 20.00 20.00 18.00 0.00 9.79 12.63%
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 388.47 327.06 286.67 261.97 242.32 209.22 190.62 12.59%
EPS 15.99 11.14 25.18 28.73 22.81 25.83 12.20 4.60%
DPS 19.98 18.04 19.99 20.00 18.01 0.00 9.81 12.58%
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 0.70 0.77 0.93 0.94 0.82 0.85 1.03 -6.23%
P/EPS 17.00 22.53 10.64 8.53 8.69 6.85 16.10 0.91%
EY 5.88 4.44 9.40 11.72 11.51 14.59 6.21 -0.90%
DY 7.35 7.20 7.46 8.16 9.09 0.00 5.00 6.62%
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 0.83 0.77 0.96 0.97 0.74 0.95 1.18 -5.69%
P/EPS 20.25 22.62 10.95 8.84 7.85 7.67 18.48 1.53%
EY 4.94 4.42 9.13 11.31 12.74 13.04 5.41 -1.50%
DY 6.17 7.17 7.25 7.87 10.06 0.00 4.35 5.99%
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