[TAWIN] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[TAWIN] TA WIN HOLDINGS BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 9.09%
YoY- -43.63%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 414,668 288,271 278,650 261,826 226,340 239,529 235,968 45.67%
PBT 23,928 9,461 8,002 8,810 8,308 10,537 10,681 71.29%
Tax -2,220 -673 -330 -1,008 -1,156 -862 -934 78.19%
NP 21,708 8,788 7,672 7,802 7,152 9,675 9,746 70.63%
-
NP to SH 21,708 8,788 7,672 7,802 7,152 9,675 9,746 70.63%
-
Tax Rate 9.28% 7.11% 4.12% 11.44% 13.91% 8.18% 8.74% -
Total Cost 392,960 279,483 270,978 254,024 219,188 229,854 226,221 44.55%
-
Net Worth 56,457 77,924 74,729 75,292 73,117 71,345 69,262 -12.75%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 2,807 - - - 2,801 - -
Div Payout % - 31.95% - - - 28.95% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 56,457 77,924 74,729 75,292 73,117 71,345 69,262 -12.75%
NOSH 56,457 56,153 56,136 56,129 56,050 56,027 56,015 0.52%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 5.24% 3.05% 2.75% 2.98% 3.16% 4.04% 4.13% -
ROE 38.45% 11.28% 10.27% 10.36% 9.78% 13.56% 14.07% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 734.48 513.36 496.38 466.47 403.82 427.52 421.26 44.91%
EPS 38.44 15.65 13.67 13.90 12.76 17.27 17.40 69.70%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.00 1.3877 1.3312 1.3414 1.3045 1.2734 1.2365 -13.20%
Adjusted Per Share Value based on latest NOSH - 56,196
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 11.66 8.10 7.83 7.36 6.36 6.73 6.63 45.74%
EPS 0.61 0.25 0.22 0.22 0.20 0.27 0.27 72.26%
DPS 0.00 0.08 0.00 0.00 0.00 0.08 0.00 -
NAPS 0.0159 0.0219 0.021 0.0212 0.0206 0.0201 0.0195 -12.73%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.82 0.90 0.88 1.00 1.04 1.19 1.24 -
P/RPS 0.25 0.18 0.18 0.21 0.26 0.28 0.29 -9.42%
P/EPS 4.73 5.75 6.44 7.19 8.15 6.89 7.13 -23.95%
EY 21.13 17.39 15.53 13.90 12.27 14.51 14.03 31.42%
DY 0.00 5.56 0.00 0.00 0.00 4.20 0.00 -
P/NAPS 1.82 0.65 0.66 0.75 0.80 0.93 1.00 49.12%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 27/02/06 28/11/05 29/08/05 24/05/05 18/02/05 25/11/04 -
Price 1.47 1.85 0.90 0.85 1.05 1.18 1.33 -
P/RPS 0.20 0.36 0.18 0.18 0.26 0.28 0.32 -26.92%
P/EPS 3.82 11.82 6.59 6.12 8.23 6.83 7.64 -37.03%
EY 26.16 8.46 15.19 16.35 12.15 14.63 13.08 58.80%
DY 0.00 2.70 0.00 0.00 0.00 4.24 0.00 -
P/NAPS 1.47 1.33 0.68 0.63 0.80 0.93 1.08 22.84%

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