[TWS] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 8.12%
YoY- -55.77%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 800,971 499,180 218,880 969,583 710,008 465,660 220,212 136.32%
PBT 52,458 17,112 5,649 53,384 47,438 21,630 12,461 160.49%
Tax -17,533 -8,316 -3,175 -23,046 -19,440 -11,464 -5,261 122.94%
NP 34,925 8,796 2,474 30,338 27,998 10,166 7,200 186.27%
-
NP to SH 35,682 13,144 5,356 33,015 30,536 12,295 7,200 190.39%
-
Tax Rate 33.42% 48.60% 56.20% 43.17% 40.98% 53.00% 42.22% -
Total Cost 766,046 490,384 216,406 939,245 682,010 455,494 213,012 134.54%
-
Net Worth 1,192,501 1,190,496 1,476,598 1,030,619 963,514 948,048 968,888 14.83%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 23,708 23,736 - 53,378 23,717 - - -
Div Payout % 66.45% 180.59% - 161.68% 77.67% - - -
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 1,192,501 1,190,496 1,476,598 1,030,619 963,514 948,048 968,888 14.83%
NOSH 296,362 296,704 295,911 296,547 296,466 296,265 296,296 0.01%
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 4.36% 1.76% 1.13% 3.13% 3.94% 2.18% 3.27% -
ROE 2.99% 1.10% 0.36% 3.20% 3.17% 1.30% 0.74% -
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 270.27 168.24 73.97 326.96 239.49 157.18 74.32 136.29%
EPS 12.04 4.43 1.81 11.14 10.30 4.15 2.43 190.35%
DPS 8.00 8.00 0.00 18.00 8.00 0.00 0.00 -
NAPS 4.0238 4.0124 4.99 3.4754 3.25 3.20 3.27 14.81%
Adjusted Per Share Value based on latest NOSH - 297,529
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 270.18 168.38 73.83 327.06 239.50 157.07 74.28 136.32%
EPS 12.04 4.43 1.81 11.14 10.30 4.15 2.43 190.35%
DPS 8.00 8.01 0.00 18.01 8.00 0.00 0.00 -
NAPS 4.0225 4.0157 4.9808 3.4764 3.2501 3.1979 3.2682 14.83%
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 3.00 2.39 2.42 2.50 2.56 2.52 2.74 -
P/RPS 1.11 1.42 3.27 0.76 1.07 1.60 3.69 -55.07%
P/EPS 24.92 53.95 133.70 22.46 24.85 60.72 112.76 -63.41%
EY 4.01 1.85 0.75 4.45 4.02 1.65 0.89 172.54%
DY 2.67 3.35 0.00 7.20 3.13 0.00 0.00 -
P/NAPS 0.75 0.60 0.48 0.72 0.79 0.79 0.84 -7.27%
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 22/11/06 24/08/06 25/05/06 28/02/06 24/11/05 17/08/05 24/05/05 -
Price 2.69 2.61 2.44 2.51 2.50 2.55 2.77 -
P/RPS 1.00 1.55 3.30 0.77 1.04 1.62 3.73 -58.38%
P/EPS 22.34 58.92 134.81 22.55 24.27 61.45 113.99 -66.22%
EY 4.48 1.70 0.74 4.44 4.12 1.63 0.88 195.64%
DY 2.97 3.07 0.00 7.17 3.20 0.00 0.00 -
P/NAPS 0.67 0.65 0.49 0.72 0.77 0.80 0.85 -14.65%

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