[TAWIN] YoY Annual (Unaudited) Result on 31-Dec-2002 [#4]

Stock
[TAWIN] TA WIN HOLDINGS BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
YoY- 123.4%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 288,271 239,529 136,277 124,677 81,411 97,536 0 -100.00%
PBT 9,461 10,537 4,563 2,283 -3,589 7,392 0 -100.00%
Tax -673 -862 -820 -1,440 3,589 236 0 -100.00%
NP 8,788 9,675 3,743 843 0 7,628 0 -100.00%
-
NP to SH 8,788 9,675 3,743 843 -3,602 7,628 0 -100.00%
-
Tax Rate 7.11% 8.18% 17.97% 63.07% - -3.19% - -
Total Cost 279,483 229,854 132,534 123,834 81,411 89,908 0 -100.00%
-
Net Worth 77,924 71,345 59,199 55,416 56,848 60,464 0 -100.00%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 2,807 2,801 - - - - - -100.00%
Div Payout % 31.95% 28.95% - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 77,924 71,345 59,199 55,416 56,848 60,464 0 -100.00%
NOSH 56,153 56,027 40,010 39,982 39,977 40,000 0 -100.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 3.05% 4.04% 2.75% 0.68% 0.00% 7.82% 0.00% -
ROE 11.28% 13.56% 6.32% 1.52% -6.34% 12.62% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 513.36 427.52 340.60 311.83 203.64 243.84 0.00 -100.00%
EPS 15.65 17.27 6.68 2.11 -9.01 19.07 0.00 -100.00%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.3877 1.2734 1.4796 1.386 1.422 1.5116 1.3425 -0.03%
Adjusted Per Share Value based on latest NOSH - 39,963
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 8.37 6.95 3.96 3.62 2.36 2.83 0.00 -100.00%
EPS 0.26 0.28 0.11 0.02 -0.10 0.22 0.00 -100.00%
DPS 0.08 0.08 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.0226 0.0207 0.0172 0.0161 0.0165 0.0176 1.3425 4.43%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.90 1.19 2.03 1.37 2.80 1.48 0.00 -
P/RPS 0.18 0.28 0.60 0.44 1.37 0.61 0.00 -100.00%
P/EPS 5.75 6.89 21.70 64.98 -31.08 7.76 0.00 -100.00%
EY 17.39 14.51 4.61 1.54 -3.22 12.89 0.00 -100.00%
DY 5.56 4.20 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.65 0.93 1.37 0.99 1.97 0.98 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 18/02/05 27/02/04 27/02/03 12/03/02 28/02/01 - -
Price 1.85 1.18 2.08 1.36 1.72 1.28 0.00 -
P/RPS 0.36 0.28 0.61 0.44 0.84 0.52 0.00 -100.00%
P/EPS 11.82 6.83 22.23 64.50 -19.09 6.71 0.00 -100.00%
EY 8.46 14.63 4.50 1.55 -5.24 14.90 0.00 -100.00%
DY 2.70 4.24 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.33 0.93 1.41 0.98 1.21 0.85 0.00 -100.00%

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