[TWS] QoQ Annualized Quarter Result on 31-Mar-2001 [#1]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
01-Jun-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -113.86%
YoY- -116.19%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 620,264 603,140 572,594 530,752 565,118 549,058 530,224 10.99%
PBT 84,768 21,141 -326 144 52,921 60,980 49,036 43.89%
Tax -7,918 -9,333 326 -144 -16,754 -16,318 -12,368 -25.65%
NP 76,850 11,808 0 0 36,167 44,661 36,668 63.55%
-
NP to SH 76,850 11,808 -7,516 -5,012 36,167 44,661 36,668 63.55%
-
Tax Rate 9.34% 44.15% - 100.00% 31.66% 26.76% 25.22% -
Total Cost 543,414 591,332 572,594 530,752 528,951 504,397 493,556 6.60%
-
Net Worth 849,649 892,323 872,684 881,873 890,252 873,574 861,246 -0.89%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 29,648 - - - 28,347 15,037 22,564 19.90%
Div Payout % 38.58% - - - 78.38% 33.67% 61.54% -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 849,649 892,323 872,684 881,873 890,252 873,574 861,246 -0.89%
NOSH 296,489 296,187 295,905 298,333 283,474 281,952 282,061 3.37%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 12.39% 1.96% 0.00% 0.00% 6.40% 8.13% 6.92% -
ROE 9.04% 1.32% -0.86% -0.57% 4.06% 5.11% 4.26% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 209.20 203.63 193.51 177.91 199.35 194.73 187.98 7.36%
EPS 25.92 3.99 -2.54 -1.68 12.76 15.84 13.00 58.21%
DPS 10.00 0.00 0.00 0.00 10.00 5.33 8.00 15.99%
NAPS 2.8657 3.0127 2.9492 2.956 3.1405 3.0983 3.0534 -4.13%
Adjusted Per Share Value based on latest NOSH - 298,333
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 209.22 203.45 193.14 179.03 190.62 185.21 178.85 10.99%
EPS 25.92 3.98 -2.54 -1.69 12.20 15.06 12.37 63.52%
DPS 10.00 0.00 0.00 0.00 9.56 5.07 7.61 19.91%
NAPS 2.866 3.0099 2.9437 2.9747 3.003 2.9467 2.9051 -0.89%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 1.77 1.73 1.92 2.06 1.96 2.25 2.45 -
P/RPS 0.85 0.85 0.99 1.16 0.98 1.16 1.30 -24.60%
P/EPS 6.83 43.39 -75.59 -122.62 15.36 14.20 18.85 -49.08%
EY 14.64 2.30 -1.32 -0.82 6.51 7.04 5.31 96.25%
DY 5.65 0.00 0.00 0.00 5.10 2.37 3.27 43.84%
P/NAPS 0.62 0.57 0.65 0.70 0.62 0.73 0.80 -15.58%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 26/02/02 23/11/01 29/08/01 01/06/01 26/02/01 23/11/00 28/08/00 -
Price 1.98 1.82 2.05 1.90 2.25 2.60 2.40 -
P/RPS 0.95 0.89 1.06 1.07 1.13 1.34 1.28 -17.98%
P/EPS 7.64 45.65 -80.71 -113.10 17.64 16.41 18.46 -44.37%
EY 13.09 2.19 -1.24 -0.88 5.67 6.09 5.42 79.71%
DY 5.05 0.00 0.00 0.00 4.44 2.05 3.33 31.89%
P/NAPS 0.69 0.60 0.70 0.64 0.72 0.84 0.79 -8.60%

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