[TWS] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -70.31%
YoY- 112.49%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 776,636 558,870 382,549 184,054 718,373 526,789 337,408 74.06%
PBT 110,894 83,850 52,775 28,593 69,158 49,644 28,439 147.12%
Tax -26,609 -20,751 -14,634 -8,511 -1,525 -11,973 -8,730 109.79%
NP 84,285 63,099 38,141 20,082 67,633 37,671 19,709 162.76%
-
NP to SH 84,285 63,099 38,141 20,082 67,633 37,671 19,709 162.76%
-
Tax Rate 23.99% 24.75% 27.73% 29.77% 2.21% 24.12% 30.70% -
Total Cost 692,351 495,771 344,408 163,972 650,740 489,118 317,699 67.85%
-
Net Worth 918,916 898,449 889,729 870,200 862,920 880,568 876,442 3.19%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 59,284 29,651 - - 35,584 17,785 - -
Div Payout % 70.34% 46.99% - - 52.61% 47.21% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 918,916 898,449 889,729 870,200 862,920 880,568 876,442 3.19%
NOSH 296,424 296,517 296,576 296,632 296,536 296,427 296,375 0.01%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 10.85% 11.29% 9.97% 10.91% 9.41% 7.15% 5.84% -
ROE 9.17% 7.02% 4.29% 2.31% 7.84% 4.28% 2.25% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 262.00 188.48 128.99 62.05 242.25 177.71 113.84 74.05%
EPS 28.43 21.28 12.87 6.77 22.81 12.71 6.65 162.71%
DPS 20.00 10.00 0.00 0.00 12.00 6.00 0.00 -
NAPS 3.10 3.03 3.00 2.9336 2.91 2.9706 2.9572 3.18%
Adjusted Per Share Value based on latest NOSH - 296,632
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 261.97 188.52 129.04 62.08 242.32 177.69 113.81 74.06%
EPS 28.43 21.28 12.87 6.77 22.81 12.71 6.65 162.71%
DPS 20.00 10.00 0.00 0.00 12.00 6.00 0.00 -
NAPS 3.0996 3.0306 3.0012 2.9353 2.9108 2.9703 2.9564 3.19%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.45 2.40 2.03 1.69 1.98 1.90 2.00 -
P/RPS 0.94 1.27 1.57 2.72 0.82 1.07 1.76 -34.09%
P/EPS 8.62 11.28 15.78 24.96 8.68 14.95 30.08 -56.43%
EY 11.61 8.87 6.34 4.01 11.52 6.69 3.33 129.40%
DY 8.16 4.17 0.00 0.00 6.06 3.16 0.00 -
P/NAPS 0.79 0.79 0.68 0.58 0.68 0.64 0.68 10.48%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 24/02/04 18/11/03 27/08/03 28/05/03 17/02/03 07/11/02 22/08/02 -
Price 2.54 2.56 2.38 1.76 1.79 1.85 1.99 -
P/RPS 0.97 1.36 1.85 2.84 0.74 1.04 1.75 -32.45%
P/EPS 8.93 12.03 18.51 26.00 7.85 14.56 29.92 -55.24%
EY 11.19 8.31 5.40 3.85 12.74 6.87 3.34 123.40%
DY 7.87 3.91 0.00 0.00 6.70 3.24 0.00 -
P/NAPS 0.82 0.84 0.79 0.60 0.62 0.62 0.67 14.37%

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