[TWS] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 0.18%
YoY- 24.62%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 1,151,154 969,583 849,849 776,636 718,373 620,264 565,118 12.58%
PBT 65,438 53,384 102,988 110,894 69,158 84,768 52,921 3.60%
Tax -15,828 -23,046 -28,337 -26,609 -1,525 -7,918 -16,754 -0.94%
NP 49,610 30,338 74,651 84,285 67,633 76,850 36,167 5.40%
-
NP to SH 46,641 33,015 74,651 84,285 67,633 76,850 36,167 4.32%
-
Tax Rate 24.19% 43.17% 27.51% 23.99% 2.21% 9.34% 31.66% -
Total Cost 1,101,544 939,245 775,198 692,351 650,740 543,414 528,951 12.99%
-
Net Worth 1,159,428 1,030,619 1,094,802 918,916 862,920 849,649 890,252 4.49%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 59,305 53,378 59,301 59,284 35,584 29,648 28,347 13.08%
Div Payout % 127.15% 161.68% 79.44% 70.34% 52.61% 38.58% 78.38% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 1,159,428 1,030,619 1,094,802 918,916 862,920 849,649 890,252 4.49%
NOSH 296,529 296,547 296,509 296,424 296,536 296,489 283,474 0.75%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 4.31% 3.13% 8.78% 10.85% 9.41% 12.39% 6.40% -
ROE 4.02% 3.20% 6.82% 9.17% 7.84% 9.04% 4.06% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 388.21 326.96 286.62 262.00 242.25 209.20 199.35 11.74%
EPS 15.73 11.14 25.18 28.43 22.81 25.92 12.76 3.54%
DPS 20.00 18.00 20.00 20.00 12.00 10.00 10.00 12.24%
NAPS 3.91 3.4754 3.6923 3.10 2.91 2.8657 3.1405 3.71%
Adjusted Per Share Value based on latest NOSH - 296,560
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 388.30 327.06 286.67 261.97 242.32 209.22 190.62 12.58%
EPS 15.73 11.14 25.18 28.43 22.81 25.92 12.20 4.32%
DPS 20.00 18.01 20.00 20.00 12.00 10.00 9.56 13.08%
NAPS 3.9109 3.4764 3.6929 3.0996 2.9108 2.866 3.003 4.49%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.72 2.50 2.68 2.45 1.98 1.77 1.96 -
P/RPS 0.70 0.76 0.94 0.94 0.82 0.85 0.98 -5.45%
P/EPS 17.29 22.46 10.64 8.62 8.68 6.83 15.36 1.99%
EY 5.78 4.45 9.39 11.61 11.52 14.64 6.51 -1.96%
DY 7.35 7.20 7.46 8.16 6.06 5.65 5.10 6.27%
P/NAPS 0.70 0.72 0.73 0.79 0.68 0.62 0.62 2.04%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 28/02/06 24/02/05 24/02/04 17/02/03 26/02/02 26/02/01 -
Price 3.24 2.51 2.76 2.54 1.79 1.98 2.25 -
P/RPS 0.83 0.77 0.96 0.97 0.74 0.95 1.13 -5.01%
P/EPS 20.60 22.55 10.96 8.93 7.85 7.64 17.64 2.61%
EY 4.85 4.44 9.12 11.19 12.74 13.09 5.67 -2.56%
DY 6.17 7.17 7.25 7.87 6.70 5.05 4.44 5.63%
P/NAPS 0.83 0.72 0.75 0.82 0.62 0.69 0.72 2.39%

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