[TAWIN] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[TAWIN] TA WIN HOLDINGS BHD
Announcement Date
31-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 155.96%
YoY- 475.76%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 491,698 271,752 218,787 121,151 116,760 86,785 26,901 62.26%
PBT 36,309 8,884 9,411 2,043 1,549 -26 2,238 59.07%
Tax -2,711 -411 -1,025 189 -2,143 896 -448 34.97%
NP 33,598 8,473 8,386 2,232 -594 870 1,790 62.98%
-
NP to SH 33,598 8,473 8,386 2,232 -594 749 1,790 62.98%
-
Tax Rate 7.47% 4.63% 10.89% -9.25% 138.35% - 20.02% -
Total Cost 458,100 263,279 210,401 118,919 117,354 85,915 25,111 62.21%
-
Net Worth 114,967 74,748 68,890 39,941 40,000 58,699 59,013 11.75%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 2,809 - - - - - - -
Div Payout % 8.36% - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 114,967 74,748 68,890 39,941 40,000 58,699 59,013 11.75%
NOSH 63,870 56,151 55,714 39,941 40,000 40,000 40,044 8.08%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 6.83% 3.12% 3.83% 1.84% -0.51% 1.00% 6.65% -
ROE 29.22% 11.34% 12.17% 5.59% -1.49% 1.28% 3.03% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 769.83 483.96 392.69 303.32 291.90 216.96 67.18 50.12%
EPS 52.60 15.09 15.05 5.59 -1.49 1.87 4.47 50.78%
DPS 4.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.3312 1.2365 1.00 1.00 1.4675 1.4737 3.38%
Adjusted Per Share Value based on latest NOSH - 39,941
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 13.82 7.64 6.15 3.41 3.28 2.44 0.76 62.12%
EPS 0.94 0.24 0.24 0.06 -0.02 0.02 0.05 63.02%
DPS 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0323 0.021 0.0194 0.0112 0.0112 0.0165 0.0166 11.72%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 1.49 0.88 1.24 1.73 1.36 1.30 1.77 -
P/RPS 0.19 0.18 0.32 0.57 0.47 0.60 2.63 -35.45%
P/EPS 2.83 5.83 8.24 30.96 -91.58 69.43 39.60 -35.56%
EY 35.30 17.15 12.14 3.23 -1.09 1.44 2.53 55.12%
DY 2.95 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.66 1.00 1.73 1.36 0.89 1.20 -5.95%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/06 28/11/05 25/11/04 31/10/03 22/11/02 20/11/01 - -
Price 1.71 0.90 1.33 1.80 1.49 1.49 0.00 -
P/RPS 0.22 0.19 0.34 0.59 0.51 0.69 0.00 -
P/EPS 3.25 5.96 8.84 32.21 -100.34 79.57 0.00 -
EY 30.76 16.77 11.32 3.10 -1.00 1.26 0.00 -
DY 2.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.68 1.08 1.80 1.49 1.02 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