[TAWIN] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[TAWIN] TA WIN HOLDINGS BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 9.92%
YoY- 972.25%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 242,039 239,740 218,787 194,960 163,288 136,276 121,151 58.55%
PBT 7,544 10,893 9,411 10,579 9,565 4,574 2,043 138.71%
Tax -749 -864 -1,025 -1,229 -1,059 -825 189 -
NP 6,795 10,029 8,386 9,350 8,506 3,749 2,232 109.91%
-
NP to SH 6,795 10,029 8,386 9,350 8,506 3,749 2,232 109.91%
-
Tax Rate 9.93% 7.93% 10.89% 11.62% 11.07% 18.04% -9.25% -
Total Cost 235,244 229,711 210,401 185,610 154,782 132,527 118,919 57.51%
-
Net Worth 73,117 71,742 68,890 65,998 64,178 59,187 39,941 49.59%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 73,117 71,742 68,890 65,998 64,178 59,187 39,941 49.59%
NOSH 56,050 56,061 55,714 55,988 39,984 39,999 39,941 25.31%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 2.81% 4.18% 3.83% 4.80% 5.21% 2.75% 1.84% -
ROE 9.29% 13.98% 12.17% 14.17% 13.25% 6.33% 5.59% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 431.83 427.63 392.69 348.22 408.38 340.69 303.32 26.52%
EPS 12.12 17.89 15.05 16.70 21.27 9.37 5.59 67.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3045 1.2797 1.2365 1.1788 1.6051 1.4797 1.00 19.36%
Adjusted Per Share Value based on latest NOSH - 55,988
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 7.05 6.98 6.37 5.68 4.75 3.97 3.53 58.52%
EPS 0.20 0.29 0.24 0.27 0.25 0.11 0.06 122.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0213 0.0209 0.0201 0.0192 0.0187 0.0172 0.0116 49.89%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.04 1.19 1.24 1.14 1.98 2.03 1.73 -
P/RPS 0.24 0.28 0.32 0.33 0.48 0.60 0.57 -43.79%
P/EPS 8.58 6.65 8.24 6.83 9.31 21.66 30.96 -57.46%
EY 11.66 15.03 12.14 14.65 10.74 4.62 3.23 135.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.93 1.00 0.97 1.23 1.37 1.73 -40.17%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 24/05/05 18/02/05 25/11/04 27/08/04 24/05/04 27/02/04 31/10/03 -
Price 1.05 1.18 1.33 1.15 1.24 2.08 1.80 -
P/RPS 0.24 0.28 0.34 0.33 0.30 0.61 0.59 -45.06%
P/EPS 8.66 6.60 8.84 6.89 5.83 22.19 32.21 -58.31%
EY 11.55 15.16 11.32 14.52 17.16 4.51 3.10 140.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.92 1.08 0.98 0.77 1.41 1.80 -41.73%

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