[TWS] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
07-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 91.14%
YoY- 325.37%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 382,549 184,054 718,373 526,789 337,408 171,562 620,264 -27.60%
PBT 52,775 28,593 69,158 49,644 28,439 13,505 84,768 -27.15%
Tax -14,634 -8,511 -1,525 -11,973 -8,730 -4,054 -7,918 50.77%
NP 38,141 20,082 67,633 37,671 19,709 9,451 76,850 -37.39%
-
NP to SH 38,141 20,082 67,633 37,671 19,709 9,451 76,850 -37.39%
-
Tax Rate 27.73% 29.77% 2.21% 24.12% 30.70% 30.02% 9.34% -
Total Cost 344,408 163,972 650,740 489,118 317,699 162,111 543,414 -26.27%
-
Net Worth 889,729 870,200 862,920 880,568 876,442 860,189 849,649 3.12%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 35,584 17,785 - - 29,648 -
Div Payout % - - 52.61% 47.21% - - 38.58% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 889,729 870,200 862,920 880,568 876,442 860,189 849,649 3.12%
NOSH 296,576 296,632 296,536 296,427 296,375 296,269 296,489 0.01%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 9.97% 10.91% 9.41% 7.15% 5.84% 5.51% 12.39% -
ROE 4.29% 2.31% 7.84% 4.28% 2.25% 1.10% 9.04% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 128.99 62.05 242.25 177.71 113.84 57.91 209.20 -27.62%
EPS 12.87 6.77 22.81 12.71 6.65 3.19 25.92 -37.37%
DPS 0.00 0.00 12.00 6.00 0.00 0.00 10.00 -
NAPS 3.00 2.9336 2.91 2.9706 2.9572 2.9034 2.8657 3.10%
Adjusted Per Share Value based on latest NOSH - 296,489
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 129.04 62.08 242.32 177.69 113.81 57.87 209.22 -27.60%
EPS 12.87 6.77 22.81 12.71 6.65 3.19 25.92 -37.37%
DPS 0.00 0.00 12.00 6.00 0.00 0.00 10.00 -
NAPS 3.0012 2.9353 2.9108 2.9703 2.9564 2.9015 2.866 3.12%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 2.03 1.69 1.98 1.90 2.00 2.12 1.77 -
P/RPS 1.57 2.72 0.82 1.07 1.76 3.66 0.85 50.70%
P/EPS 15.78 24.96 8.68 14.95 30.08 66.46 6.83 75.03%
EY 6.34 4.01 11.52 6.69 3.33 1.50 14.64 -42.84%
DY 0.00 0.00 6.06 3.16 0.00 0.00 5.65 -
P/NAPS 0.68 0.58 0.68 0.64 0.68 0.73 0.62 6.36%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 28/05/03 17/02/03 07/11/02 22/08/02 23/05/02 26/02/02 -
Price 2.38 1.76 1.79 1.85 1.99 2.20 1.98 -
P/RPS 1.85 2.84 0.74 1.04 1.75 3.80 0.95 56.13%
P/EPS 18.51 26.00 7.85 14.56 29.92 68.97 7.64 80.68%
EY 5.40 3.85 12.74 6.87 3.34 1.45 13.09 -44.67%
DY 0.00 0.00 6.70 3.24 0.00 0.00 5.05 -
P/NAPS 0.79 0.60 0.62 0.62 0.67 0.76 0.69 9.46%

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