[TWS] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 550.83%
YoY- 112.49%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 702,385 674,816 686,248 620,264 603,140 572,594 530,752 20.51%
PBT 66,192 56,878 54,020 84,768 21,141 -326 144 5833.93%
Tax -15,964 -17,460 -16,216 -7,918 -9,333 326 -144 2201.13%
NP 50,228 39,418 37,804 76,850 11,808 0 0 -
-
NP to SH 50,228 39,418 37,804 76,850 11,808 -7,516 -5,012 -
-
Tax Rate 24.12% 30.70% 30.02% 9.34% 44.15% - 100.00% -
Total Cost 652,157 635,398 648,444 543,414 591,332 572,594 530,752 14.70%
-
Net Worth 880,568 876,442 860,189 849,649 892,323 872,684 881,873 -0.09%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 23,714 - - 29,648 - - - -
Div Payout % 47.21% - - 38.58% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 880,568 876,442 860,189 849,649 892,323 872,684 881,873 -0.09%
NOSH 296,427 296,375 296,269 296,489 296,187 295,905 298,333 -0.42%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 7.15% 5.84% 5.51% 12.39% 1.96% 0.00% 0.00% -
ROE 5.70% 4.50% 4.39% 9.04% 1.32% -0.86% -0.57% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 236.95 227.69 231.63 209.20 203.63 193.51 177.91 21.03%
EPS 16.95 13.30 12.76 25.92 3.99 -2.54 -1.68 -
DPS 8.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 2.9706 2.9572 2.9034 2.8657 3.0127 2.9492 2.956 0.32%
Adjusted Per Share Value based on latest NOSH - 296,528
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 236.93 227.63 231.48 209.22 203.45 193.14 179.03 20.51%
EPS 16.94 13.30 12.75 25.92 3.98 -2.54 -1.69 -
DPS 8.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 2.9703 2.9564 2.9015 2.866 3.0099 2.9437 2.9747 -0.09%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.90 2.00 2.12 1.77 1.73 1.92 2.06 -
P/RPS 0.80 0.88 0.92 0.85 0.85 0.99 1.16 -21.92%
P/EPS 11.21 15.04 16.61 6.83 43.39 -75.59 -122.62 -
EY 8.92 6.65 6.02 14.64 2.30 -1.32 -0.82 -
DY 4.21 0.00 0.00 5.65 0.00 0.00 0.00 -
P/NAPS 0.64 0.68 0.73 0.62 0.57 0.65 0.70 -5.79%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 07/11/02 22/08/02 23/05/02 26/02/02 23/11/01 29/08/01 01/06/01 -
Price 1.85 1.99 2.20 1.98 1.82 2.05 1.90 -
P/RPS 0.78 0.87 0.95 0.95 0.89 1.06 1.07 -18.98%
P/EPS 10.92 14.96 17.24 7.64 45.65 -80.71 -113.10 -
EY 9.16 6.68 5.80 13.09 2.19 -1.24 -0.88 -
DY 4.32 0.00 0.00 5.05 0.00 0.00 0.00 -
P/NAPS 0.62 0.67 0.76 0.69 0.60 0.70 0.64 -2.09%

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