[TWS] QoQ 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- 43.14%
YoY- 56.97%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 219,198 193,527 217,766 176,321 198,495 184,054 191,584 9.40%
PBT 24,722 28,266 27,044 31,075 24,182 28,593 19,514 17.09%
Tax -7,485 -8,540 -5,858 -5,226 -6,123 -8,511 10,448 -
NP 17,237 19,726 21,186 25,849 18,059 20,082 29,962 -30.85%
-
NP to SH 17,237 19,726 21,186 25,849 18,059 20,082 29,962 -30.85%
-
Tax Rate 30.28% 30.21% 21.66% 16.82% 25.32% 29.77% -53.54% -
Total Cost 201,961 173,801 196,580 150,472 180,436 163,972 161,622 16.03%
-
Net Worth 937,502 940,322 922,302 898,193 889,533 870,200 900,630 2.71%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 29,656 29,643 - - 17,800 -
Div Payout % - - 139.98% 114.68% - - 59.41% -
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 937,502 940,322 922,302 898,193 889,533 870,200 900,630 2.71%
NOSH 296,678 296,631 296,560 296,433 296,511 296,632 296,670 0.00%
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 7.86% 10.19% 9.73% 14.66% 9.10% 10.91% 15.64% -
ROE 1.84% 2.10% 2.30% 2.88% 2.03% 2.31% 3.33% -
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 73.88 65.24 73.43 59.48 66.94 62.05 64.58 9.39%
EPS 5.81 6.65 7.15 8.72 6.09 6.77 10.11 -30.90%
DPS 0.00 0.00 10.00 10.00 0.00 0.00 6.00 -
NAPS 3.16 3.17 3.11 3.03 3.00 2.9336 3.0358 2.71%
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 73.94 65.28 73.46 59.48 66.96 62.08 64.62 9.40%
EPS 5.81 6.65 7.15 8.72 6.09 6.77 10.11 -30.90%
DPS 0.00 0.00 10.00 10.00 0.00 0.00 6.00 -
NAPS 3.1623 3.1719 3.1111 3.0297 3.0005 2.9353 3.038 2.71%
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 3.63 4.14 3.34 4.03 3.03 2.72 3.07 11.82%
P/EPS 46.13 40.60 34.29 27.52 33.33 24.96 19.61 76.96%
EY 2.17 2.46 2.92 3.63 3.00 4.01 5.10 -43.45%
DY 0.00 0.00 4.08 4.17 0.00 0.00 3.03 -
P/NAPS 0.85 0.85 0.79 0.79 0.68 0.58 0.65 19.60%
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 3.60 4.05 3.46 4.30 3.56 2.84 2.77 19.11%
P/EPS 45.78 39.70 35.55 29.36 39.08 26.00 17.72 88.39%
EY 2.18 2.52 2.81 3.41 2.56 3.85 5.64 -46.96%
DY 0.00 0.00 3.94 3.91 0.00 0.00 3.35 -
P/NAPS 0.84 0.83 0.82 0.84 0.79 0.60 0.59 26.58%

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