[TWS] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -59.74%
YoY- -63.5%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 259,575 244,348 245,448 220,212 214,821 222,303 219,198 11.89%
PBT 5,946 25,808 9,169 12,461 20,632 29,368 24,722 -61.22%
Tax -3,606 -7,976 -5,441 -5,261 -2,747 -9,565 -7,485 -38.46%
NP 2,340 17,832 3,728 7,200 17,885 19,803 17,237 -73.48%
-
NP to SH 2,479 18,241 5,095 7,200 17,885 19,803 17,237 -72.45%
-
Tax Rate 60.65% 30.91% 59.34% 42.22% 13.31% 32.57% 30.28% -
Total Cost 257,235 226,516 241,720 213,012 196,936 202,500 201,961 17.44%
-
Net Worth 1,080,121 963,955 947,906 968,888 888,789 957,540 937,502 9.87%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 29,752 23,728 - - 35,551 23,716 - -
Div Payout % 1,200.20% 130.08% - - 198.78% 119.76% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 1,080,121 963,955 947,906 968,888 888,789 957,540 937,502 9.87%
NOSH 297,529 296,601 296,220 296,296 296,263 296,452 296,678 0.19%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 0.90% 7.30% 1.52% 3.27% 8.33% 8.91% 7.86% -
ROE 0.23% 1.89% 0.54% 0.74% 2.01% 2.07% 1.84% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 87.24 82.38 82.86 74.32 72.51 74.99 73.88 11.68%
EPS 0.84 6.15 1.72 2.43 6.03 6.68 5.81 -72.35%
DPS 10.00 8.00 0.00 0.00 12.00 8.00 0.00 -
NAPS 3.6303 3.25 3.20 3.27 3.00 3.23 3.16 9.66%
Adjusted Per Share Value based on latest NOSH - 296,296
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 87.56 82.42 82.79 74.28 72.46 74.99 73.94 11.89%
EPS 0.84 6.15 1.72 2.43 6.03 6.68 5.81 -72.35%
DPS 10.04 8.00 0.00 0.00 11.99 8.00 0.00 -
NAPS 3.6434 3.2516 3.1974 3.2682 2.998 3.2299 3.1623 9.87%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.50 2.56 2.52 2.74 2.68 2.54 2.68 -
P/RPS 2.87 3.11 3.04 3.69 3.70 3.39 3.63 -14.45%
P/EPS 300.05 41.63 146.51 112.76 44.39 38.02 46.13 247.26%
EY 0.33 2.40 0.68 0.89 2.25 2.63 2.17 -71.41%
DY 4.00 3.13 0.00 0.00 4.48 3.15 0.00 -
P/NAPS 0.69 0.79 0.79 0.84 0.89 0.79 0.85 -12.94%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 24/11/05 17/08/05 24/05/05 24/02/05 26/11/04 20/08/04 -
Price 2.51 2.50 2.55 2.77 2.76 2.65 2.66 -
P/RPS 2.88 3.03 3.08 3.73 3.81 3.53 3.60 -13.78%
P/EPS 301.25 40.65 148.26 113.99 45.72 39.67 45.78 249.95%
EY 0.33 2.46 0.67 0.88 2.19 2.52 2.18 -71.49%
DY 3.98 3.20 0.00 0.00 4.35 3.02 0.00 -
P/NAPS 0.69 0.77 0.80 0.85 0.92 0.82 0.84 -12.25%

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