[TWS] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
17-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 34.65%
YoY- -11.99%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 745,160 765,098 736,216 718,373 702,385 674,816 686,248 5.63%
PBT 111,800 105,550 114,372 69,158 66,192 56,878 54,020 62.33%
Tax -27,668 -29,268 -34,044 -1,525 -15,964 -17,460 -16,216 42.74%
NP 84,132 76,282 80,328 67,633 50,228 39,418 37,804 70.37%
-
NP to SH 84,132 76,282 80,328 67,633 50,228 39,418 37,804 70.37%
-
Tax Rate 24.75% 27.73% 29.77% 2.21% 24.12% 30.70% 30.02% -
Total Cost 661,028 688,816 655,888 650,740 652,157 635,398 648,444 1.28%
-
Net Worth 898,449 889,729 870,200 862,920 880,568 876,442 860,189 2.94%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 39,535 - - 35,584 23,714 - - -
Div Payout % 46.99% - - 52.61% 47.21% - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 898,449 889,729 870,200 862,920 880,568 876,442 860,189 2.94%
NOSH 296,517 296,576 296,632 296,536 296,427 296,375 296,269 0.05%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 11.29% 9.97% 10.91% 9.41% 7.15% 5.84% 5.51% -
ROE 9.36% 8.57% 9.23% 7.84% 5.70% 4.50% 4.39% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 251.30 257.98 248.19 242.25 236.95 227.69 231.63 5.57%
EPS 28.37 25.74 27.08 22.81 16.95 13.30 12.76 70.26%
DPS 13.33 0.00 0.00 12.00 8.00 0.00 0.00 -
NAPS 3.03 3.00 2.9336 2.91 2.9706 2.9572 2.9034 2.88%
Adjusted Per Share Value based on latest NOSH - 296,670
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 251.35 258.08 248.34 242.32 236.93 227.63 231.48 5.63%
EPS 28.38 25.73 27.10 22.81 16.94 13.30 12.75 70.39%
DPS 13.34 0.00 0.00 12.00 8.00 0.00 0.00 -
NAPS 3.0306 3.0012 2.9353 2.9108 2.9703 2.9564 2.9015 2.94%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.40 2.03 1.69 1.98 1.90 2.00 2.12 -
P/RPS 0.96 0.79 0.68 0.82 0.80 0.88 0.92 2.87%
P/EPS 8.46 7.89 6.24 8.68 11.21 15.04 16.61 -36.19%
EY 11.82 12.67 16.02 11.52 8.92 6.65 6.02 56.73%
DY 5.56 0.00 0.00 6.06 4.21 0.00 0.00 -
P/NAPS 0.79 0.68 0.58 0.68 0.64 0.68 0.73 5.40%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 18/11/03 27/08/03 28/05/03 17/02/03 07/11/02 22/08/02 23/05/02 -
Price 2.56 2.38 1.76 1.79 1.85 1.99 2.20 -
P/RPS 1.02 0.92 0.71 0.74 0.78 0.87 0.95 4.84%
P/EPS 9.02 9.25 6.50 7.85 10.92 14.96 17.24 -35.04%
EY 11.08 10.81 15.39 12.74 9.16 6.68 5.80 53.89%
DY 5.21 0.00 0.00 6.70 4.32 0.00 0.00 -
P/NAPS 0.84 0.79 0.60 0.62 0.62 0.67 0.76 6.89%

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