[TWS] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -86.41%
YoY- -86.14%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 380,794 454,712 350,668 259,575 214,821 217,766 191,584 12.11%
PBT 30,262 115,944 14,113 5,946 20,632 27,044 19,514 7.57%
Tax 2,353 -9,604 1,536 -3,606 -2,747 -5,858 10,448 -21.98%
NP 32,615 106,340 15,649 2,340 17,885 21,186 29,962 1.42%
-
NP to SH 32,715 74,233 11,733 2,479 17,885 21,186 29,962 1.47%
-
Tax Rate -7.78% 8.28% -10.88% 60.65% 13.31% 21.66% -53.54% -
Total Cost 348,179 348,372 335,019 257,235 196,936 196,580 161,622 13.63%
-
Net Worth 1,186,124 1,262,724 1,158,781 1,080,121 888,789 922,302 900,630 4.69%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - 38,533 35,554 29,752 35,551 29,656 17,800 -
Div Payout % - 51.91% 303.03% 1,200.20% 198.78% 139.98% 59.41% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 1,186,124 1,262,724 1,158,781 1,080,121 888,789 922,302 900,630 4.69%
NOSH 296,531 296,414 296,287 297,529 296,263 296,560 296,670 -0.00%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 8.56% 23.39% 4.46% 0.90% 8.33% 9.73% 15.64% -
ROE 2.76% 5.88% 1.01% 0.23% 2.01% 2.30% 3.33% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 128.42 153.40 118.35 87.24 72.51 73.43 64.58 12.12%
EPS 11.09 25.04 3.96 0.84 6.03 7.15 10.11 1.55%
DPS 0.00 13.00 12.00 10.00 12.00 10.00 6.00 -
NAPS 4.00 4.26 3.911 3.6303 3.00 3.11 3.0358 4.69%
Adjusted Per Share Value based on latest NOSH - 297,529
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 128.45 153.38 118.29 87.56 72.46 73.46 64.62 12.11%
EPS 11.04 25.04 3.96 0.84 6.03 7.15 10.11 1.47%
DPS 0.00 13.00 11.99 10.04 11.99 10.00 6.00 -
NAPS 4.001 4.2594 3.9087 3.6434 2.998 3.1111 3.038 4.69%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 3.00 5.45 2.72 2.50 2.68 2.45 1.98 -
P/RPS 2.34 3.55 2.30 2.87 3.70 3.34 3.07 -4.42%
P/EPS 27.19 21.76 68.69 300.05 44.39 34.29 19.61 5.59%
EY 3.68 4.60 1.46 0.33 2.25 2.92 5.10 -5.28%
DY 0.00 2.39 4.41 4.00 4.48 4.08 3.03 -
P/NAPS 0.75 1.28 0.70 0.69 0.89 0.79 0.65 2.41%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 27/02/08 27/02/07 28/02/06 24/02/05 24/02/04 17/02/03 -
Price 2.82 3.96 3.24 2.51 2.76 2.54 1.79 -
P/RPS 2.20 2.58 2.74 2.88 3.81 3.46 2.77 -3.76%
P/EPS 25.56 15.81 81.82 301.25 45.72 35.55 17.72 6.28%
EY 3.91 6.32 1.22 0.33 2.19 2.81 5.64 -5.91%
DY 0.00 3.28 3.70 3.98 4.35 3.94 3.35 -
P/NAPS 0.71 0.93 0.83 0.69 0.92 0.82 0.59 3.13%

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