[TAWIN] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[TAWIN] TA WIN HOLDINGS BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 126.89%
YoY- 672.57%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 602,331 335,353 242,039 163,288 122,283 93,457 68,666 43.58%
PBT 12,704 13,366 7,544 9,565 2,153 -2,978 3,890 21.79%
Tax -1,071 -939 -749 -1,059 -1,052 -556 433 -
NP 11,633 12,427 6,795 8,506 1,101 -3,534 4,323 17.92%
-
NP to SH 11,633 12,427 6,795 8,506 1,101 -3,534 4,202 18.48%
-
Tax Rate 8.43% 7.03% 9.93% 11.07% 48.86% - -11.13% -
Total Cost 590,698 322,926 235,244 154,782 121,182 96,991 64,343 44.67%
-
Net Worth 100,832 56,457 73,117 64,178 56,525 40,070 60,867 8.77%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - 2,809 - - - - - -
Div Payout % - 22.61% - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 100,832 56,457 73,117 64,178 56,525 40,070 60,867 8.77%
NOSH 64,224 56,457 56,050 39,984 40,151 40,070 40,333 8.05%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 1.93% 3.71% 2.81% 5.21% 0.90% -3.78% 6.30% -
ROE 11.54% 22.01% 9.29% 13.25% 1.95% -8.82% 6.90% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 937.85 594.00 431.83 408.38 304.55 233.23 170.25 32.87%
EPS 18.11 22.01 12.12 21.27 2.74 -8.82 10.42 9.64%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.00 1.3045 1.6051 1.4078 1.00 1.5091 0.66%
Adjusted Per Share Value based on latest NOSH - 39,984
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 16.93 9.43 6.80 4.59 3.44 2.63 1.93 43.58%
EPS 0.33 0.35 0.19 0.24 0.03 -0.10 0.12 18.35%
DPS 0.00 0.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0283 0.0159 0.0206 0.018 0.0159 0.0113 0.0171 8.75%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.45 1.82 1.04 1.98 1.30 1.62 1.04 -
P/RPS 0.15 0.31 0.24 0.48 0.43 0.69 0.61 -20.83%
P/EPS 8.01 8.27 8.58 9.31 47.41 -18.37 9.98 -3.59%
EY 12.49 12.09 11.66 10.74 2.11 -5.44 10.02 3.73%
DY 0.00 2.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.82 0.80 1.23 0.92 1.62 0.69 4.90%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 30/05/06 24/05/05 24/05/04 28/05/03 29/05/02 28/05/01 -
Price 1.38 1.47 1.05 1.24 1.73 1.52 1.19 -
P/RPS 0.15 0.25 0.24 0.30 0.57 0.65 0.70 -22.63%
P/EPS 7.62 6.68 8.66 5.83 63.09 -17.23 11.42 -6.51%
EY 13.13 14.97 11.55 17.16 1.59 -5.80 8.75 6.99%
DY 0.00 3.40 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.47 0.80 0.77 1.23 1.52 0.79 1.81%

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