[TWS] QoQ 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- -86.41%
YoY- -86.14%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
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 301,791 280,300 218,880 259,575 244,348 245,448 220,212 23.35%
PBT 35,346 11,463 5,649 5,946 25,808 9,169 12,461 100.25%
Tax -9,217 -5,141 -3,175 -3,606 -7,976 -5,441 -5,261 45.27%
NP 26,129 6,322 2,474 2,340 17,832 3,728 7,200 135.96%
-
NP to SH 22,538 7,788 5,356 2,479 18,241 5,095 7,200 113.83%
-
Tax Rate 26.08% 44.85% 56.20% 60.65% 30.91% 59.34% 42.22% -
Total Cost 275,662 273,978 216,406 257,235 226,516 241,720 213,012 18.73%
-
Net Worth 1,193,268 1,188,158 1,476,598 1,080,121 963,955 947,906 968,888 14.88%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 23,689 - 29,752 23,728 - - -
Div Payout % - 304.18% - 1,200.20% 130.08% - - -
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 1,193,268 1,188,158 1,476,598 1,080,121 963,955 947,906 968,888 14.88%
NOSH 296,552 296,121 295,911 297,529 296,601 296,220 296,296 0.05%
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 8.66% 2.26% 1.13% 0.90% 7.30% 1.52% 3.27% -
ROE 1.89% 0.66% 0.36% 0.23% 1.89% 0.54% 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 101.77 94.66 73.97 87.24 82.38 82.86 74.32 23.28%
EPS 7.60 2.63 1.81 0.84 6.15 1.72 2.43 113.71%
DPS 0.00 8.00 0.00 10.00 8.00 0.00 0.00 -
NAPS 4.0238 4.0124 4.99 3.6303 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 101.80 94.55 73.83 87.56 82.42 82.79 74.28 23.35%
EPS 7.60 2.63 1.81 0.84 6.15 1.72 2.43 113.71%
DPS 0.00 7.99 0.00 10.04 8.00 0.00 0.00 -
NAPS 4.0251 4.0078 4.9808 3.6434 3.2516 3.1974 3.2682 14.88%
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 2.95 2.52 3.27 2.87 3.11 3.04 3.69 -13.84%
P/EPS 39.47 90.87 133.70 300.05 41.63 146.51 112.76 -50.30%
EY 2.53 1.10 0.75 0.33 2.40 0.68 0.89 100.54%
DY 0.00 3.35 0.00 4.00 3.13 0.00 0.00 -
P/NAPS 0.75 0.60 0.48 0.69 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 2.64 2.76 3.30 2.88 3.03 3.08 3.73 -20.56%
P/EPS 35.39 99.24 134.81 301.25 40.65 148.26 113.99 -54.11%
EY 2.83 1.01 0.74 0.33 2.46 0.67 0.88 117.71%
DY 0.00 3.07 0.00 3.98 3.20 0.00 0.00 -
P/NAPS 0.67 0.65 0.49 0.69 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