[TWS] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 16.11%
YoY- -9.75%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 968,251 876,534 786,109 730,865 659,138 572,410 417,098 15.06%
PBT 46,572 87,183 110,567 84,778 97,705 41,683 50,112 -1.21%
Tax -20,198 -25,058 -25,747 -6,249 -8,190 -13,255 -12,878 7.78%
NP 26,374 62,125 84,820 78,529 89,515 28,428 37,234 -5.58%
-
NP to SH 31,171 62,125 84,820 78,529 87,010 27,175 37,234 -2.91%
-
Tax Rate 43.37% 28.74% 23.29% 7.37% 8.38% 31.80% 25.70% -
Total Cost 941,877 814,409 701,289 652,336 569,623 543,982 379,864 16.33%
-
Net Worth 1,476,598 968,888 940,322 870,200 860,189 881,873 856,805 9.49%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 53,481 59,267 59,299 53,378 - 29,095 36,636 6.50%
Div Payout % 171.57% 95.40% 69.91% 67.97% - 107.07% 98.40% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 1,476,598 968,888 940,322 870,200 860,189 881,873 856,805 9.49%
NOSH 295,911 296,296 296,631 296,632 296,269 298,333 281,418 0.84%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 2.72% 7.09% 10.79% 10.74% 13.58% 4.97% 8.93% -
ROE 2.11% 6.41% 9.02% 9.02% 10.12% 3.08% 4.35% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 327.21 295.83 265.01 246.39 222.48 191.87 148.21 14.10%
EPS 10.53 20.97 28.59 26.47 29.37 9.11 13.23 -3.73%
DPS 18.00 20.00 20.00 18.00 0.00 9.75 13.02 5.54%
NAPS 4.99 3.27 3.17 2.9336 2.9034 2.956 3.0446 8.57%
Adjusted Per Share Value based on latest NOSH - 296,632
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 326.61 295.67 265.17 246.53 222.34 193.08 140.69 15.06%
EPS 10.51 20.96 28.61 26.49 29.35 9.17 12.56 -2.92%
DPS 18.04 19.99 20.00 18.01 0.00 9.81 12.36 6.50%
NAPS 4.9808 3.2682 3.1719 2.9353 2.9015 2.9747 2.8901 9.49%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.42 2.74 2.70 1.69 2.12 2.06 2.79 -
P/RPS 0.74 0.93 1.02 0.69 0.95 1.07 1.88 -14.38%
P/EPS 22.97 13.07 9.44 6.38 7.22 22.62 21.09 1.43%
EY 4.35 7.65 10.59 15.66 13.85 4.42 4.74 -1.42%
DY 7.44 7.30 7.41 10.65 0.00 4.73 4.67 8.06%
P/NAPS 0.48 0.84 0.85 0.58 0.73 0.70 0.92 -10.27%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/05/06 24/05/05 25/05/04 28/05/03 23/05/02 01/06/01 - -
Price 2.44 2.77 2.64 1.76 2.20 1.90 0.00 -
P/RPS 0.75 0.94 1.00 0.71 0.99 0.99 0.00 -
P/EPS 23.16 13.21 9.23 6.65 7.49 20.86 0.00 -
EY 4.32 7.57 10.83 15.04 13.35 4.79 0.00 -
DY 7.38 7.22 7.58 10.23 0.00 5.13 0.00 -
P/NAPS 0.49 0.85 0.83 0.60 0.76 0.64 0.00 -

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