[TWS] QoQ Cumulative 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- 79.54%
YoY- -11.99%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 558,870 382,549 184,054 718,373 526,789 337,408 171,562 119.59%
PBT 83,850 52,775 28,593 69,158 49,644 28,439 13,505 237.43%
Tax -20,751 -14,634 -8,511 -1,525 -11,973 -8,730 -4,054 196.71%
NP 63,099 38,141 20,082 67,633 37,671 19,709 9,451 254.15%
-
NP to SH 63,099 38,141 20,082 67,633 37,671 19,709 9,451 254.15%
-
Tax Rate 24.75% 27.73% 29.77% 2.21% 24.12% 30.70% 30.02% -
Total Cost 495,771 344,408 163,972 650,740 489,118 317,699 162,111 110.54%
-
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 29,651 - - 35,584 17,785 - - -
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 7.02% 4.29% 2.31% 7.84% 4.28% 2.25% 1.10% -
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 188.48 128.99 62.05 242.25 177.71 113.84 57.91 119.46%
EPS 21.28 12.87 6.77 22.81 12.71 6.65 3.19 253.95%
DPS 10.00 0.00 0.00 12.00 6.00 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 188.52 129.04 62.08 242.32 177.69 113.81 57.87 119.59%
EPS 21.28 12.87 6.77 22.81 12.71 6.65 3.19 253.95%
DPS 10.00 0.00 0.00 12.00 6.00 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 1.27 1.57 2.72 0.82 1.07 1.76 3.66 -50.58%
P/EPS 11.28 15.78 24.96 8.68 14.95 30.08 66.46 -69.31%
EY 8.87 6.34 4.01 11.52 6.69 3.33 1.50 226.65%
DY 4.17 0.00 0.00 6.06 3.16 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 1.36 1.85 2.84 0.74 1.04 1.75 3.80 -49.56%
P/EPS 12.03 18.51 26.00 7.85 14.56 29.92 68.97 -68.74%
EY 8.31 5.40 3.85 12.74 6.87 3.34 1.45 219.90%
DY 3.91 0.00 0.00 6.70 3.24 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