[TAWIN] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[TAWIN] TA WIN HOLDINGS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -1.67%
YoY- -21.29%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 476,938 414,668 288,271 278,650 261,826 226,340 239,529 58.47%
PBT 45,686 23,928 9,461 8,002 8,810 8,308 10,537 166.61%
Tax -3,336 -2,220 -673 -330 -1,008 -1,156 -862 147.10%
NP 42,350 21,708 8,788 7,672 7,802 7,152 9,675 168.31%
-
NP to SH 42,350 21,708 8,788 7,672 7,802 7,152 9,675 168.31%
-
Tax Rate 7.30% 9.28% 7.11% 4.12% 11.44% 13.91% 8.18% -
Total Cost 434,588 392,960 279,483 270,978 254,024 219,188 229,854 53.08%
-
Net Worth 56,726 56,457 77,924 74,729 75,292 73,117 71,345 -14.21%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 2,807 - - - 2,801 -
Div Payout % - - 31.95% - - - 28.95% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 56,726 56,457 77,924 74,729 75,292 73,117 71,345 -14.21%
NOSH 56,726 56,457 56,153 56,136 56,129 56,050 56,027 0.83%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 8.88% 5.24% 3.05% 2.75% 2.98% 3.16% 4.04% -
ROE 74.66% 38.45% 11.28% 10.27% 10.36% 9.78% 13.56% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 840.77 734.48 513.36 496.38 466.47 403.82 427.52 57.16%
EPS 74.64 38.44 15.65 13.67 13.90 12.76 17.27 166.04%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.00 1.00 1.3877 1.3312 1.3414 1.3045 1.2734 -14.91%
Adjusted Per Share Value based on latest NOSH - 56,151
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 13.41 11.66 8.10 7.83 7.36 6.36 6.73 58.54%
EPS 1.19 0.61 0.25 0.22 0.22 0.20 0.27 169.54%
DPS 0.00 0.00 0.08 0.00 0.00 0.00 0.08 -
NAPS 0.0159 0.0159 0.0219 0.021 0.0212 0.0206 0.0201 -14.50%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.49 1.82 0.90 0.88 1.00 1.04 1.19 -
P/RPS 0.18 0.25 0.18 0.18 0.21 0.26 0.28 -25.57%
P/EPS 2.00 4.73 5.75 6.44 7.19 8.15 6.89 -56.25%
EY 50.11 21.13 17.39 15.53 13.90 12.27 14.51 128.99%
DY 0.00 0.00 5.56 0.00 0.00 0.00 4.20 -
P/NAPS 1.49 1.82 0.65 0.66 0.75 0.80 0.93 37.03%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 30/05/06 27/02/06 28/11/05 29/08/05 24/05/05 18/02/05 -
Price 1.63 1.47 1.85 0.90 0.85 1.05 1.18 -
P/RPS 0.19 0.20 0.36 0.18 0.18 0.26 0.28 -22.83%
P/EPS 2.18 3.82 11.82 6.59 6.12 8.23 6.83 -53.39%
EY 45.80 26.16 8.46 15.19 16.35 12.15 14.63 114.44%
DY 0.00 0.00 2.70 0.00 0.00 0.00 4.24 -
P/NAPS 1.63 1.47 1.33 0.68 0.63 0.80 0.93 45.51%

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