[TWS] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -50.81%
YoY- 854.27%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 718,373 702,385 674,816 686,248 620,264 603,140 572,594 16.27%
PBT 69,158 66,192 56,878 54,020 84,768 21,141 -326 -
Tax -1,525 -15,964 -17,460 -16,216 -7,918 -9,333 326 -
NP 67,633 50,228 39,418 37,804 76,850 11,808 0 -
-
NP to SH 67,633 50,228 39,418 37,804 76,850 11,808 -7,516 -
-
Tax Rate 2.21% 24.12% 30.70% 30.02% 9.34% 44.15% - -
Total Cost 650,740 652,157 635,398 648,444 543,414 591,332 572,594 8.87%
-
Net Worth 862,920 880,568 876,442 860,189 849,649 892,323 872,684 -0.74%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 35,584 23,714 - - 29,648 - - -
Div Payout % 52.61% 47.21% - - 38.58% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 862,920 880,568 876,442 860,189 849,649 892,323 872,684 -0.74%
NOSH 296,536 296,427 296,375 296,269 296,489 296,187 295,905 0.14%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 9.41% 7.15% 5.84% 5.51% 12.39% 1.96% 0.00% -
ROE 7.84% 5.70% 4.50% 4.39% 9.04% 1.32% -0.86% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 242.25 236.95 227.69 231.63 209.20 203.63 193.51 16.10%
EPS 22.81 16.95 13.30 12.76 25.92 3.99 -2.54 -
DPS 12.00 8.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.91 2.9706 2.9572 2.9034 2.8657 3.0127 2.9492 -0.88%
Adjusted Per Share Value based on latest NOSH - 296,269
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 242.32 236.93 227.63 231.48 209.22 203.45 193.14 16.27%
EPS 22.81 16.94 13.30 12.75 25.92 3.98 -2.54 -
DPS 12.00 8.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.9108 2.9703 2.9564 2.9015 2.866 3.0099 2.9437 -0.74%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.98 1.90 2.00 2.12 1.77 1.73 1.92 -
P/RPS 0.82 0.80 0.88 0.92 0.85 0.85 0.99 -11.77%
P/EPS 8.68 11.21 15.04 16.61 6.83 43.39 -75.59 -
EY 11.52 8.92 6.65 6.02 14.64 2.30 -1.32 -
DY 6.06 4.21 0.00 0.00 5.65 0.00 0.00 -
P/NAPS 0.68 0.64 0.68 0.73 0.62 0.57 0.65 3.04%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 17/02/03 07/11/02 22/08/02 23/05/02 26/02/02 23/11/01 29/08/01 -
Price 1.79 1.85 1.99 2.20 1.98 1.82 2.05 -
P/RPS 0.74 0.78 0.87 0.95 0.95 0.89 1.06 -21.25%
P/EPS 7.85 10.92 14.96 17.24 7.64 45.65 -80.71 -
EY 12.74 9.16 6.68 5.80 13.09 2.19 -1.24 -
DY 6.70 4.32 0.00 0.00 5.05 0.00 0.00 -
P/NAPS 0.62 0.62 0.67 0.76 0.69 0.60 0.70 -7.75%

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