[TWS] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 564.28%
YoY- 111.72%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 694,698 671,375 659,138 620,264 605,679 586,303 572,410 13.76%
PBT 118,556 112,305 97,705 84,768 23,042 28,240 41,683 100.61%
Tax -13,170 -10,773 -8,190 -4,439 -7,757 -10,407 -13,255 -0.42%
NP 105,386 101,532 89,515 80,329 15,285 17,833 28,428 139.33%
-
NP to SH 105,386 101,532 87,010 76,571 11,527 14,075 27,175 146.63%
-
Tax Rate 11.11% 9.59% 8.38% 5.24% 33.66% 36.85% 31.80% -
Total Cost 589,312 569,843 569,623 539,935 590,394 568,470 543,982 5.47%
-
Net Worth 880,751 592,947 860,189 849,761 892,070 869,146 881,873 -0.08%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 35,577 17,788 - - 17,824 17,824 29,095 14.33%
Div Payout % 33.76% 17.52% - - 154.63% 126.64% 107.07% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 880,751 592,947 860,189 849,761 892,070 869,146 881,873 -0.08%
NOSH 296,489 296,473 296,269 296,528 296,103 294,705 298,333 -0.41%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 15.17% 15.12% 13.58% 12.95% 2.52% 3.04% 4.97% -
ROE 11.97% 17.12% 10.12% 9.01% 1.29% 1.62% 3.08% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 234.31 226.45 222.48 209.18 204.55 198.95 191.87 14.23%
EPS 35.54 34.25 29.37 25.82 3.89 4.78 9.11 147.61%
DPS 12.00 6.00 0.00 0.00 6.00 6.05 9.75 14.83%
NAPS 2.9706 2.00 2.9034 2.8657 3.0127 2.9492 2.956 0.32%
Adjusted Per Share Value based on latest NOSH - 296,528
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 234.33 226.47 222.34 209.22 204.30 197.77 193.08 13.76%
EPS 35.55 34.25 29.35 25.83 3.89 4.75 9.17 146.57%
DPS 12.00 6.00 0.00 0.00 6.01 6.01 9.81 14.36%
NAPS 2.9709 2.0001 2.9015 2.8664 3.0091 2.9318 2.9747 -0.08%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.90 2.00 2.12 1.77 1.73 1.92 2.06 -
P/RPS 0.81 0.88 0.95 0.85 0.85 0.97 1.07 -16.92%
P/EPS 5.35 5.84 7.22 6.85 44.44 40.20 22.62 -61.72%
EY 18.71 17.12 13.85 14.59 2.25 2.49 4.42 161.44%
DY 6.32 3.00 0.00 0.00 3.47 3.15 4.73 21.29%
P/NAPS 0.64 1.00 0.73 0.62 0.57 0.65 0.70 -5.79%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 07/11/02 22/08/02 23/05/02 26/02/02 23/11/01 29/08/01 01/06/01 -
Price 1.85 1.99 2.20 1.98 1.82 2.05 1.90 -
P/RPS 0.79 0.88 0.99 0.95 0.89 1.03 0.99 -13.95%
P/EPS 5.20 5.81 7.49 7.67 46.75 42.92 20.86 -60.35%
EY 19.21 17.21 13.35 13.04 2.14 2.33 4.79 152.20%
DY 6.49 3.02 0.00 0.00 3.30 2.95 5.13 16.95%
P/NAPS 0.62 1.00 0.76 0.69 0.60 0.70 0.64 -2.09%

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