[TWS] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 89.93%
YoY- 93.52%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 499,180 465,660 412,725 382,549 337,408 286,297 265,112 11.11%
PBT 17,112 21,630 52,988 52,775 28,439 -163 24,518 -5.81%
Tax -8,316 -11,464 -16,025 -14,634 -8,730 163 -6,184 5.05%
NP 8,796 10,166 36,963 38,141 19,709 0 18,334 -11.51%
-
NP to SH 13,144 12,295 36,963 38,141 19,709 -3,758 18,334 -5.39%
-
Tax Rate 48.60% 53.00% 30.24% 27.73% 30.70% - 25.22% -
Total Cost 490,384 455,494 375,762 344,408 317,699 286,297 246,778 12.11%
-
Net Worth 1,190,496 948,048 936,672 889,729 876,442 872,684 861,246 5.54%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 23,736 - - - - - 11,282 13.19%
Div Payout % 180.59% - - - - - 61.54% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 1,190,496 948,048 936,672 889,729 876,442 872,684 861,246 5.54%
NOSH 296,704 296,265 296,415 296,576 296,375 295,905 282,061 0.84%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 1.76% 2.18% 8.96% 9.97% 5.84% 0.00% 6.92% -
ROE 1.10% 1.30% 3.95% 4.29% 2.25% -0.43% 2.13% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 168.24 157.18 139.24 128.99 113.84 96.75 93.99 10.18%
EPS 4.43 4.15 12.47 12.87 6.65 -1.27 6.50 -6.18%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 4.00 12.24%
NAPS 4.0124 3.20 3.16 3.00 2.9572 2.9492 3.0534 4.65%
Adjusted Per Share Value based on latest NOSH - 296,511
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 168.38 157.07 139.22 129.04 113.81 96.57 89.43 11.11%
EPS 4.43 4.15 12.47 12.87 6.65 -1.27 6.18 -5.39%
DPS 8.01 0.00 0.00 0.00 0.00 0.00 3.81 13.17%
NAPS 4.0157 3.1979 3.1595 3.0012 2.9564 2.9437 2.9051 5.54%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 2.39 2.52 2.68 2.03 2.00 1.92 2.45 -
P/RPS 1.42 1.60 1.92 1.57 1.76 1.98 2.61 -9.64%
P/EPS 53.95 60.72 21.49 15.78 30.08 -151.18 37.69 6.15%
EY 1.85 1.65 4.65 6.34 3.33 -0.66 2.65 -5.81%
DY 3.35 0.00 0.00 0.00 0.00 0.00 1.63 12.75%
P/NAPS 0.60 0.79 0.85 0.68 0.68 0.65 0.80 -4.67%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 24/08/06 17/08/05 20/08/04 27/08/03 22/08/02 29/08/01 28/08/00 -
Price 2.61 2.55 2.66 2.38 1.99 2.05 2.40 -
P/RPS 1.55 1.62 1.91 1.85 1.75 2.12 2.55 -7.95%
P/EPS 58.92 61.45 21.33 18.51 29.92 -161.42 36.92 8.09%
EY 1.70 1.63 4.69 5.40 3.34 -0.62 2.71 -7.47%
DY 3.07 0.00 0.00 0.00 0.00 0.00 1.67 10.67%
P/NAPS 0.65 0.80 0.84 0.79 0.67 0.70 0.79 -3.19%

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