[TWS] QoQ TTM 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- -35.82%
YoY- -11.67%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 750,454 763,514 730,865 718,373 694,698 671,375 659,138 9.02%
PBT 103,364 94,559 84,778 69,158 118,556 112,305 97,705 3.82%
Tax -9,412 -9,988 -6,249 -1,525 -13,170 -10,773 -8,190 9.70%
NP 93,952 84,571 78,529 67,633 105,386 101,532 89,515 3.27%
-
NP to SH 93,952 84,571 78,529 67,633 105,386 101,532 87,010 5.24%
-
Tax Rate 9.11% 10.56% 7.37% 2.21% 11.11% 9.59% 8.38% -
Total Cost 656,502 678,943 652,336 650,740 589,312 569,843 569,623 9.91%
-
Net Worth 898,193 889,533 870,200 900,630 880,751 592,947 860,189 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 47,443 35,589 53,378 53,378 35,577 17,788 - -
Div Payout % 50.50% 42.08% 67.97% 78.92% 33.76% 17.52% - -
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 898,193 889,533 870,200 900,630 880,751 592,947 860,189 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 12.52% 11.08% 10.74% 9.41% 15.17% 15.12% 13.58% -
ROE 10.46% 9.51% 9.02% 7.51% 11.97% 17.12% 10.12% -
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 253.16 257.50 246.39 242.15 234.31 226.45 222.48 8.98%
EPS 31.69 28.52 26.47 22.80 35.54 34.25 29.37 5.19%
DPS 16.00 12.00 18.00 18.00 12.00 6.00 0.00 -
NAPS 3.03 3.00 2.9336 3.0358 2.9706 2.00 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 253.14 257.54 246.53 242.32 234.33 226.47 222.34 9.02%
EPS 31.69 28.53 26.49 22.81 35.55 34.25 29.35 5.24%
DPS 16.00 12.00 18.01 18.01 12.00 6.00 0.00 -
NAPS 3.0297 3.0005 2.9353 3.038 2.9709 2.0001 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 0.95 0.79 0.69 0.82 0.81 0.88 0.95 0.00%
P/EPS 7.57 7.12 6.38 8.69 5.35 5.84 7.22 3.20%
EY 13.21 14.05 15.66 11.51 18.71 17.12 13.85 -3.10%
DY 6.67 5.91 10.65 9.09 6.32 3.00 0.00 -
P/NAPS 0.79 0.68 0.58 0.65 0.64 1.00 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 1.01 0.92 0.71 0.74 0.79 0.88 0.99 1.34%
P/EPS 8.08 8.34 6.65 7.85 5.20 5.81 7.49 5.17%
EY 12.38 11.98 15.04 12.74 19.21 17.21 13.35 -4.90%
DY 6.25 5.04 10.23 10.06 6.49 3.02 0.00 -
P/NAPS 0.84 0.79 0.60 0.59 0.62 1.00 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