[TWS] QoQ 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- 81.94%
YoY- -55.93%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 176,321 198,495 184,054 191,584 189,381 165,846 171,562 1.83%
PBT 31,075 24,182 28,593 19,514 22,270 14,934 13,505 74.20%
Tax -5,226 -6,123 -8,511 10,448 -5,802 -4,676 -4,054 18.42%
NP 25,849 18,059 20,082 29,962 16,468 10,258 9,451 95.45%
-
NP to SH 25,849 18,059 20,082 29,962 16,468 10,258 9,451 95.45%
-
Tax Rate 16.82% 25.32% 29.77% -53.54% 26.05% 31.31% 30.02% -
Total Cost 150,472 180,436 163,972 161,622 172,913 155,588 162,111 -4.84%
-
Net Worth 898,193 889,533 870,200 900,630 880,751 876,732 860,189 2.92%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 29,643 - - 17,800 17,789 - - -
Div Payout % 114.68% - - 59.41% 108.02% - - -
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 898,193 889,533 870,200 900,630 880,751 876,732 860,189 2.92%
NOSH 296,433 296,511 296,632 296,670 296,489 296,473 296,269 0.03%
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 14.66% 9.10% 10.91% 15.64% 8.70% 6.19% 5.51% -
ROE 2.88% 2.03% 2.31% 3.33% 1.87% 1.17% 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 59.48 66.94 62.05 64.58 63.87 55.94 57.91 1.79%
EPS 8.72 6.09 6.77 10.11 5.56 3.46 3.19 95.38%
DPS 10.00 0.00 0.00 6.00 6.00 0.00 0.00 -
NAPS 3.03 3.00 2.9336 3.0358 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 59.48 66.96 62.08 64.62 63.88 55.94 57.87 1.84%
EPS 8.72 6.09 6.77 10.11 5.55 3.46 3.19 95.38%
DPS 10.00 0.00 0.00 6.00 6.00 0.00 0.00 -
NAPS 3.0297 3.0005 2.9353 3.038 2.9709 2.9574 2.9015 2.92%
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 4.03 3.03 2.72 3.07 2.97 3.58 3.66 6.62%
P/EPS 27.52 33.33 24.96 19.61 34.21 57.80 66.46 -44.41%
EY 3.63 3.00 4.01 5.10 2.92 1.73 1.50 80.15%
DY 4.17 0.00 0.00 3.03 3.16 0.00 0.00 -
P/NAPS 0.79 0.68 0.58 0.65 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 4.30 3.56 2.84 2.77 2.90 3.56 3.80 8.58%
P/EPS 29.36 39.08 26.00 17.72 33.31 57.51 68.97 -43.38%
EY 3.41 2.56 3.85 5.64 3.00 1.74 1.45 76.75%
DY 3.91 0.00 0.00 3.35 3.24 0.00 0.00 -
P/NAPS 0.84 0.79 0.60 0.59 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