[TAWIN] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[TAWIN] TA WIN HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 67.97%
YoY- 344.72%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN'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 575,741 288,271 239,740 136,276 124,675 81,411 51,046 49.72%
PBT 24,104 9,461 10,893 4,574 2,283 -3,649 3,996 34.90%
Tax -1,784 -673 -864 -825 -1,440 108 327 -
NP 22,320 8,788 10,029 3,749 843 -3,541 4,323 31.45%
-
NP to SH 22,320 8,788 10,029 3,749 843 -3,662 4,323 31.45%
-
Tax Rate 7.40% 7.11% 7.93% 18.04% 63.07% - -8.18% -
Total Cost 553,421 279,483 229,711 132,527 123,832 84,952 46,723 50.95%
-
Net Worth 107,750 77,968 71,742 59,187 39,963 56,817 60,507 10.09%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - 2,809 - - - - - -
Div Payout % - 31.97% - - - - - -
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 107,750 77,968 71,742 59,187 39,963 56,817 60,507 10.09%
NOSH 64,110 56,185 56,061 39,999 39,963 39,956 40,015 8.16%
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 3.88% 3.05% 4.18% 2.75% 0.68% -4.35% 8.47% -
ROE 20.71% 11.27% 13.98% 6.33% 2.11% -6.45% 7.14% -
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 898.05 513.07 427.63 340.69 311.97 203.75 127.56 38.42%
EPS 34.81 15.64 17.89 9.37 2.11 -9.17 10.80 21.52%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6807 1.3877 1.2797 1.4797 1.00 1.422 1.5121 1.77%
Adjusted Per Share Value based on latest NOSH - 39,999
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 16.71 8.37 6.96 3.96 3.62 2.36 1.48 49.75%
EPS 0.65 0.26 0.29 0.11 0.02 -0.11 0.13 30.75%
DPS 0.00 0.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0313 0.0226 0.0208 0.0172 0.0116 0.0165 0.0176 10.06%
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 2.36 0.90 1.19 2.03 1.37 2.80 1.48 -
P/RPS 0.26 0.18 0.28 0.60 0.44 1.37 1.16 -22.05%
P/EPS 6.78 5.75 6.65 21.66 64.95 -30.55 13.70 -11.05%
EY 14.75 17.38 15.03 4.62 1.54 -3.27 7.30 12.43%
DY 0.00 5.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.65 0.93 1.37 1.37 1.97 0.98 6.12%
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 26/02/07 27/02/06 18/02/05 27/02/04 27/02/03 12/03/02 - -
Price 1.80 1.85 1.18 2.08 1.36 1.72 0.00 -
P/RPS 0.20 0.36 0.28 0.61 0.44 0.84 0.00 -
P/EPS 5.17 11.83 6.60 22.19 64.47 -18.77 0.00 -
EY 19.34 8.45 15.16 4.51 1.55 -5.33 0.00 -
DY 0.00 2.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.33 0.92 1.41 1.36 1.21 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