[TAWIN] QoQ 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- 63.73%
YoY- 11.59%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN'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 173,946 134,802 103,667 79,283 78,075 74,328 56,585 111.27%
PBT 10,007 16,861 5,982 3,459 1,597 2,328 2,077 184.98%
Tax -618 -1,113 -555 -425 256 -215 -289 65.90%
NP 9,389 15,748 5,427 3,034 1,853 2,113 1,788 201.80%
-
NP to SH 9,389 15,748 5,427 3,034 1,853 2,113 1,788 201.80%
-
Tax Rate 6.18% 6.60% 9.28% 12.29% -16.03% 9.24% 13.91% -
Total Cost 164,557 119,054 98,240 76,249 76,222 72,215 54,797 108.00%
-
Net Worth 114,967 56,996 56,457 77,968 74,748 75,382 73,117 35.18%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 2,809 - - - -
Div Payout % - - - 92.59% - - - -
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 114,967 56,996 56,457 77,968 74,748 75,382 73,117 35.18%
NOSH 63,870 56,996 56,457 56,185 56,151 56,196 56,050 9.08%
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 5.40% 11.68% 5.24% 3.83% 2.37% 2.84% 3.16% -
ROE 8.17% 27.63% 9.61% 3.89% 2.48% 2.80% 2.45% -
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 272.34 236.51 183.62 141.11 139.04 132.26 100.95 93.67%
EPS 14.70 27.63 9.61 5.40 3.30 3.76 3.19 176.66%
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 4.89 3.79 2.91 2.23 2.19 2.09 1.59 111.33%
EPS 0.26 0.44 0.15 0.09 0.05 0.06 0.05 199.84%
DPS 0.00 0.00 0.00 0.08 0.00 0.00 0.00 -
NAPS 0.0323 0.016 0.0159 0.0219 0.021 0.0212 0.0206 34.92%
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 0.55 0.63 0.99 0.64 0.63 0.76 1.03 -34.15%
P/EPS 10.14 5.39 18.93 16.67 26.67 26.60 32.60 -54.06%
EY 9.87 18.54 5.28 6.00 3.75 3.76 3.07 117.67%
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 0.63 0.69 0.80 1.31 0.65 0.64 1.04 -28.38%
P/EPS 11.63 5.90 15.29 34.26 27.27 22.61 32.92 -49.99%
EY 8.60 16.95 6.54 2.92 3.67 4.42 3.04 99.89%
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