[TWS] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -86.1%
YoY- 854.27%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 191,584 189,381 165,846 171,562 167,909 166,058 153,609 15.82%
PBT 19,514 22,270 14,934 13,505 68,912 16,019 -199 -
Tax 10,448 -5,802 -4,676 -4,054 -918 -3,405 199 1292.04%
NP 29,962 16,468 10,258 9,451 67,994 12,614 0 -
-
NP to SH 29,962 16,468 10,258 9,451 67,994 12,614 -2,505 -
-
Tax Rate -53.54% 26.05% 31.31% 30.02% 1.33% 21.26% - -
Total Cost 161,622 172,913 155,588 162,111 99,915 153,444 153,609 3.43%
-
Net Worth 900,630 880,751 876,732 860,189 849,761 892,070 869,146 2.39%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 17,800 17,789 - - 29,652 - - -
Div Payout % 59.41% 108.02% - - 43.61% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 900,630 880,751 876,732 860,189 849,761 892,070 869,146 2.39%
NOSH 296,670 296,489 296,473 296,269 296,528 296,103 294,705 0.44%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 15.64% 8.70% 6.19% 5.51% 40.49% 7.60% 0.00% -
ROE 3.33% 1.87% 1.17% 1.10% 8.00% 1.41% -0.29% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 64.58 63.87 55.94 57.91 56.62 56.08 52.12 15.31%
EPS 10.11 5.56 3.46 3.19 22.93 4.26 -0.85 -
DPS 6.00 6.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 3.0358 2.9706 2.9572 2.9034 2.8657 3.0127 2.9492 1.94%
Adjusted Per Share Value based on latest NOSH - 296,269
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 64.62 63.88 55.94 57.87 56.64 56.01 51.81 15.82%
EPS 10.11 5.55 3.46 3.19 22.94 4.25 -0.84 -
DPS 6.00 6.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 3.038 2.9709 2.9574 2.9015 2.8664 3.0091 2.9318 2.39%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.98 1.90 2.00 2.12 1.77 1.73 1.92 -
P/RPS 3.07 2.97 3.58 3.66 3.13 3.08 3.68 -11.35%
P/EPS 19.61 34.21 57.80 66.46 7.72 40.61 -225.88 -
EY 5.10 2.92 1.73 1.50 12.95 2.46 -0.44 -
DY 3.03 3.16 0.00 0.00 5.65 0.00 0.00 -
P/NAPS 0.65 0.64 0.68 0.73 0.62 0.57 0.65 0.00%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 17/02/03 07/11/02 22/08/02 23/05/02 26/02/02 23/11/01 29/08/01 -
Price 1.79 1.85 1.99 2.20 1.98 1.82 2.05 -
P/RPS 2.77 2.90 3.56 3.80 3.50 3.25 3.93 -20.74%
P/EPS 17.72 33.31 57.51 68.97 8.63 42.72 -241.18 -
EY 5.64 3.00 1.74 1.45 11.58 2.34 -0.41 -
DY 3.35 3.24 0.00 0.00 5.05 0.00 0.00 -
P/NAPS 0.59 0.62 0.67 0.76 0.69 0.60 0.70 -10.74%

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