[TWS] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 65.44%
YoY- 67.5%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 412,725 193,527 776,636 558,870 382,549 184,054 718,373 -30.91%
PBT 52,988 28,266 110,894 83,850 52,775 28,593 69,158 -16.28%
Tax -16,025 -8,540 -26,609 -20,751 -14,634 -8,511 -1,525 380.44%
NP 36,963 19,726 84,285 63,099 38,141 20,082 67,633 -33.17%
-
NP to SH 36,963 19,726 84,285 63,099 38,141 20,082 67,633 -33.17%
-
Tax Rate 30.24% 30.21% 23.99% 24.75% 27.73% 29.77% 2.21% -
Total Cost 375,762 173,801 692,351 495,771 344,408 163,972 650,740 -30.68%
-
Net Worth 936,672 940,322 918,916 898,449 889,729 870,200 862,920 5.62%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 59,284 29,651 - - 35,584 -
Div Payout % - - 70.34% 46.99% - - 52.61% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 936,672 940,322 918,916 898,449 889,729 870,200 862,920 5.62%
NOSH 296,415 296,631 296,424 296,517 296,576 296,632 296,536 -0.02%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 8.96% 10.19% 10.85% 11.29% 9.97% 10.91% 9.41% -
ROE 3.95% 2.10% 9.17% 7.02% 4.29% 2.31% 7.84% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 139.24 65.24 262.00 188.48 128.99 62.05 242.25 -30.89%
EPS 12.47 6.65 28.43 21.28 12.87 6.77 22.81 -33.16%
DPS 0.00 0.00 20.00 10.00 0.00 0.00 12.00 -
NAPS 3.16 3.17 3.10 3.03 3.00 2.9336 2.91 5.65%
Adjusted Per Share Value based on latest NOSH - 296,433
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 139.22 65.28 261.97 188.52 129.04 62.08 242.32 -30.91%
EPS 12.47 6.65 28.43 21.28 12.87 6.77 22.81 -33.16%
DPS 0.00 0.00 20.00 10.00 0.00 0.00 12.00 -
NAPS 3.1595 3.1719 3.0996 3.0306 3.0012 2.9353 2.9108 5.62%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.68 2.70 2.45 2.40 2.03 1.69 1.98 -
P/RPS 1.92 4.14 0.94 1.27 1.57 2.72 0.82 76.42%
P/EPS 21.49 40.60 8.62 11.28 15.78 24.96 8.68 83.11%
EY 4.65 2.46 11.61 8.87 6.34 4.01 11.52 -45.41%
DY 0.00 0.00 8.16 4.17 0.00 0.00 6.06 -
P/NAPS 0.85 0.85 0.79 0.79 0.68 0.58 0.68 16.05%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 20/08/04 25/05/04 24/02/04 18/11/03 27/08/03 28/05/03 17/02/03 -
Price 2.66 2.64 2.54 2.56 2.38 1.76 1.79 -
P/RPS 1.91 4.05 0.97 1.36 1.85 2.84 0.74 88.27%
P/EPS 21.33 39.70 8.93 12.03 18.51 26.00 7.85 94.84%
EY 4.69 2.52 11.19 8.31 5.40 3.85 12.74 -48.66%
DY 0.00 0.00 7.87 3.91 0.00 0.00 6.70 -
P/NAPS 0.84 0.83 0.82 0.84 0.79 0.60 0.62 22.46%

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