[TAWIN] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[TAWIN] TA WIN HOLDINGS BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 109.72%
YoY- 271.78%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 602,331 575,741 491,698 395,827 335,353 288,271 271,752 70.07%
PBT 12,704 24,104 36,309 27,899 13,366 9,461 8,884 26.95%
Tax -1,071 -1,784 -2,711 -1,837 -939 -673 -411 89.47%
NP 11,633 22,320 33,598 26,062 12,427 8,788 8,473 23.55%
-
NP to SH 11,633 22,320 33,598 26,062 12,427 8,788 8,473 23.55%
-
Tax Rate 8.43% 7.40% 7.47% 6.58% 7.03% 7.11% 4.63% -
Total Cost 590,698 553,421 458,100 369,765 322,926 279,483 263,279 71.46%
-
Net Worth 100,832 107,750 114,967 56,996 56,457 77,968 74,748 22.10%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - 2,809 2,809 2,809 2,809 - -
Div Payout % - - 8.36% 10.78% 22.61% 31.97% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 100,832 107,750 114,967 56,996 56,457 77,968 74,748 22.10%
NOSH 64,224 64,110 63,870 56,996 56,457 56,185 56,151 9.37%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 1.93% 3.88% 6.83% 6.58% 3.71% 3.05% 3.12% -
ROE 11.54% 20.71% 29.22% 45.73% 22.01% 11.27% 11.34% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 937.85 898.05 769.83 694.48 594.00 513.07 483.96 55.49%
EPS 18.11 34.81 52.60 45.73 22.01 15.64 15.09 12.94%
DPS 0.00 0.00 4.40 5.00 5.00 5.00 0.00 -
NAPS 1.57 1.6807 1.80 1.00 1.00 1.3877 1.3312 11.63%
Adjusted Per Share Value based on latest NOSH - 56,996
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 16.93 16.18 13.82 11.13 9.43 8.10 7.64 70.05%
EPS 0.33 0.63 0.94 0.73 0.35 0.25 0.24 23.67%
DPS 0.00 0.00 0.08 0.08 0.08 0.08 0.00 -
NAPS 0.0283 0.0303 0.0323 0.016 0.0159 0.0219 0.021 22.02%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.45 2.36 1.49 1.49 1.82 0.90 0.88 -
P/RPS 0.15 0.26 0.19 0.21 0.31 0.18 0.18 -11.45%
P/EPS 8.01 6.78 2.83 3.26 8.27 5.75 5.83 23.61%
EY 12.49 14.75 35.30 30.69 12.09 17.38 17.15 -19.06%
DY 0.00 0.00 2.95 3.36 2.75 5.56 0.00 -
P/NAPS 0.92 1.40 0.83 1.49 1.82 0.65 0.66 24.81%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 26/02/07 28/11/06 28/08/06 30/05/06 27/02/06 28/11/05 -
Price 1.38 1.80 1.71 1.63 1.47 1.85 0.90 -
P/RPS 0.15 0.20 0.22 0.23 0.25 0.36 0.19 -14.59%
P/EPS 7.62 5.17 3.25 3.56 6.68 11.83 5.96 17.81%
EY 13.13 19.34 30.76 28.05 14.97 8.45 16.77 -15.06%
DY 0.00 0.00 2.57 3.07 3.40 2.70 0.00 -
P/NAPS 0.88 1.07 0.95 1.63 1.47 1.33 0.68 18.77%

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