[TWS] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -0.42%
YoY- 8.01%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 1,298,450 968,251 876,534 786,109 730,865 659,138 572,410 14.61%
PBT 74,686 46,572 87,183 110,567 84,778 97,705 41,683 10.20%
Tax -18,225 -20,198 -25,058 -25,747 -6,249 -8,190 -13,255 5.44%
NP 56,461 26,374 62,125 84,820 78,529 89,515 28,428 12.11%
-
NP to SH 50,386 31,171 62,125 84,820 78,529 87,010 27,175 10.83%
-
Tax Rate 24.40% 43.37% 28.74% 23.29% 7.37% 8.38% 31.80% -
Total Cost 1,241,989 941,877 814,409 701,289 652,336 569,623 543,982 14.74%
-
Net Worth 1,167,558 1,476,598 968,888 940,322 870,200 860,189 881,873 4.78%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 59,244 53,481 59,267 59,299 53,378 - 29,095 12.57%
Div Payout % 117.58% 171.57% 95.40% 69.91% 67.97% - 107.07% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 1,167,558 1,476,598 968,888 940,322 870,200 860,189 881,873 4.78%
NOSH 296,334 295,911 296,296 296,631 296,632 296,269 298,333 -0.11%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 4.35% 2.72% 7.09% 10.79% 10.74% 13.58% 4.97% -
ROE 4.32% 2.11% 6.41% 9.02% 9.02% 10.12% 3.08% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 438.17 327.21 295.83 265.01 246.39 222.48 191.87 14.74%
EPS 17.00 10.53 20.97 28.59 26.47 29.37 9.11 10.95%
DPS 20.00 18.00 20.00 20.00 18.00 0.00 9.75 12.71%
NAPS 3.94 4.99 3.27 3.17 2.9336 2.9034 2.956 4.90%
Adjusted Per Share Value based on latest NOSH - 296,631
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 437.99 326.61 295.67 265.17 246.53 222.34 193.08 14.62%
EPS 17.00 10.51 20.96 28.61 26.49 29.35 9.17 10.83%
DPS 19.98 18.04 19.99 20.00 18.01 0.00 9.81 12.58%
NAPS 3.9384 4.9808 3.2682 3.1719 2.9353 2.9015 2.9747 4.78%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.90 2.42 2.74 2.70 1.69 2.12 2.06 -
P/RPS 0.66 0.74 0.93 1.02 0.69 0.95 1.07 -7.73%
P/EPS 17.06 22.97 13.07 9.44 6.38 7.22 22.62 -4.59%
EY 5.86 4.35 7.65 10.59 15.66 13.85 4.42 4.81%
DY 6.90 7.44 7.30 7.41 10.65 0.00 4.73 6.49%
P/NAPS 0.74 0.48 0.84 0.85 0.58 0.73 0.70 0.93%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 25/05/06 24/05/05 25/05/04 28/05/03 23/05/02 01/06/01 -
Price 2.87 2.44 2.77 2.64 1.76 2.20 1.90 -
P/RPS 0.65 0.75 0.94 1.00 0.71 0.99 0.99 -6.76%
P/EPS 16.88 23.16 13.21 9.23 6.65 7.49 20.86 -3.46%
EY 5.92 4.32 7.57 10.83 15.04 13.35 4.79 3.59%
DY 6.97 7.38 7.22 7.58 10.23 0.00 5.13 5.23%
P/NAPS 0.73 0.49 0.85 0.83 0.60 0.76 0.64 2.21%

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