[TWS] QoQ Quarter Result on 30-Jun-2002 [#2]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
22-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 8.54%
YoY- 509.5%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 184,054 191,584 189,381 165,846 171,562 167,909 166,058 7.10%
PBT 28,593 19,514 22,270 14,934 13,505 68,912 16,019 47.19%
Tax -8,511 10,448 -5,802 -4,676 -4,054 -918 -3,405 84.28%
NP 20,082 29,962 16,468 10,258 9,451 67,994 12,614 36.38%
-
NP to SH 20,082 29,962 16,468 10,258 9,451 67,994 12,614 36.38%
-
Tax Rate 29.77% -53.54% 26.05% 31.31% 30.02% 1.33% 21.26% -
Total Cost 163,972 161,622 172,913 155,588 162,111 99,915 153,444 4.52%
-
Net Worth 870,200 900,630 880,751 876,732 860,189 849,761 892,070 -1.64%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 17,800 17,789 - - 29,652 - -
Div Payout % - 59.41% 108.02% - - 43.61% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 870,200 900,630 880,751 876,732 860,189 849,761 892,070 -1.64%
NOSH 296,632 296,670 296,489 296,473 296,269 296,528 296,103 0.11%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 10.91% 15.64% 8.70% 6.19% 5.51% 40.49% 7.60% -
ROE 2.31% 3.33% 1.87% 1.17% 1.10% 8.00% 1.41% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 62.05 64.58 63.87 55.94 57.91 56.62 56.08 6.98%
EPS 6.77 10.11 5.56 3.46 3.19 22.93 4.26 36.22%
DPS 0.00 6.00 6.00 0.00 0.00 10.00 0.00 -
NAPS 2.9336 3.0358 2.9706 2.9572 2.9034 2.8657 3.0127 -1.75%
Adjusted Per Share Value based on latest NOSH - 296,473
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 62.08 64.62 63.88 55.94 57.87 56.64 56.01 7.10%
EPS 6.77 10.11 5.55 3.46 3.19 22.94 4.25 36.43%
DPS 0.00 6.00 6.00 0.00 0.00 10.00 0.00 -
NAPS 2.9353 3.038 2.9709 2.9574 2.9015 2.8664 3.0091 -1.64%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.69 1.98 1.90 2.00 2.12 1.77 1.73 -
P/RPS 2.72 3.07 2.97 3.58 3.66 3.13 3.08 -7.95%
P/EPS 24.96 19.61 34.21 57.80 66.46 7.72 40.61 -27.73%
EY 4.01 5.10 2.92 1.73 1.50 12.95 2.46 38.54%
DY 0.00 3.03 3.16 0.00 0.00 5.65 0.00 -
P/NAPS 0.58 0.65 0.64 0.68 0.73 0.62 0.57 1.16%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 17/02/03 07/11/02 22/08/02 23/05/02 26/02/02 23/11/01 -
Price 1.76 1.79 1.85 1.99 2.20 1.98 1.82 -
P/RPS 2.84 2.77 2.90 3.56 3.80 3.50 3.25 -8.60%
P/EPS 26.00 17.72 33.31 57.51 68.97 8.63 42.72 -28.20%
EY 3.85 5.64 3.00 1.74 1.45 11.58 2.34 39.41%
DY 0.00 3.35 3.24 0.00 0.00 5.05 0.00 -
P/NAPS 0.60 0.59 0.62 0.67 0.76 0.69 0.60 0.00%

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