[TAWIN] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[TAWIN] TA WIN HOLDINGS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 14.55%
YoY- -9.17%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 549,886 476,938 414,668 288,271 278,650 261,826 226,340 80.62%
PBT 43,800 45,686 23,928 9,461 8,002 8,810 8,308 202.60%
Tax -3,048 -3,336 -2,220 -673 -330 -1,008 -1,156 90.74%
NP 40,752 42,350 21,708 8,788 7,672 7,802 7,152 218.67%
-
NP to SH 40,752 42,350 21,708 8,788 7,672 7,802 7,152 218.67%
-
Tax Rate 6.96% 7.30% 9.28% 7.11% 4.12% 11.44% 13.91% -
Total Cost 509,134 434,588 392,960 279,483 270,978 254,024 219,188 75.30%
-
Net Worth 106,412 56,726 56,457 77,924 74,729 75,292 73,117 28.39%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 2,807 - - - -
Div Payout % - - - 31.95% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 106,412 56,726 56,457 77,924 74,729 75,292 73,117 28.39%
NOSH 59,117 56,726 56,457 56,153 56,136 56,129 56,050 3.61%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 7.41% 8.88% 5.24% 3.05% 2.75% 2.98% 3.16% -
ROE 38.30% 74.66% 38.45% 11.28% 10.27% 10.36% 9.78% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 930.15 840.77 734.48 513.36 496.38 466.47 403.82 74.32%
EPS 68.93 74.64 38.44 15.65 13.67 13.90 12.76 207.55%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.80 1.00 1.00 1.3877 1.3312 1.3414 1.3045 23.91%
Adjusted Per Share Value based on latest NOSH - 56,185
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 15.46 13.41 11.66 8.10 7.83 7.36 6.36 80.68%
EPS 1.15 1.19 0.61 0.25 0.22 0.22 0.20 220.61%
DPS 0.00 0.00 0.00 0.08 0.00 0.00 0.00 -
NAPS 0.0299 0.0159 0.0159 0.0219 0.021 0.0212 0.0206 28.16%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.49 1.49 1.82 0.90 0.88 1.00 1.04 -
P/RPS 0.16 0.18 0.25 0.18 0.18 0.21 0.26 -27.62%
P/EPS 2.16 2.00 4.73 5.75 6.44 7.19 8.15 -58.70%
EY 46.26 50.11 21.13 17.39 15.53 13.90 12.27 142.04%
DY 0.00 0.00 0.00 5.56 0.00 0.00 0.00 -
P/NAPS 0.83 1.49 1.82 0.65 0.66 0.75 0.80 2.48%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 28/08/06 30/05/06 27/02/06 28/11/05 29/08/05 24/05/05 -
Price 1.71 1.63 1.47 1.85 0.90 0.85 1.05 -
P/RPS 0.18 0.19 0.20 0.36 0.18 0.18 0.26 -21.72%
P/EPS 2.48 2.18 3.82 11.82 6.59 6.12 8.23 -55.02%
EY 40.31 45.80 26.16 8.46 15.19 16.35 12.15 122.28%
DY 0.00 0.00 0.00 2.70 0.00 0.00 0.00 -
P/NAPS 0.95 1.63 1.47 1.33 0.68 0.63 0.80 12.12%

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