[TWS] QoQ TTM 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- 13.63%
YoY- 220.18%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 718,373 694,698 671,375 659,138 620,264 605,679 586,303 14.46%
PBT 69,158 118,556 112,305 97,705 84,768 23,042 28,240 81.38%
Tax -1,525 -13,170 -10,773 -8,190 -4,439 -7,757 -10,407 -72.10%
NP 67,633 105,386 101,532 89,515 80,329 15,285 17,833 142.60%
-
NP to SH 67,633 105,386 101,532 87,010 76,571 11,527 14,075 183.94%
-
Tax Rate 2.21% 11.11% 9.59% 8.38% 5.24% 33.66% 36.85% -
Total Cost 650,740 589,312 569,843 569,623 539,935 590,394 568,470 9.40%
-
Net Worth 900,630 880,751 592,947 860,189 849,761 892,070 869,146 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 53,378 35,577 17,788 - - 17,824 17,824 107.34%
Div Payout % 78.92% 33.76% 17.52% - - 154.63% 126.64% -
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 900,630 880,751 592,947 860,189 849,761 892,070 869,146 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 9.41% 15.17% 15.12% 13.58% 12.95% 2.52% 3.04% -
ROE 7.51% 11.97% 17.12% 10.12% 9.01% 1.29% 1.62% -
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 242.15 234.31 226.45 222.48 209.18 204.55 198.95 13.95%
EPS 22.80 35.54 34.25 29.37 25.82 3.89 4.78 182.55%
DPS 18.00 12.00 6.00 0.00 0.00 6.00 6.05 106.45%
NAPS 3.0358 2.9706 2.00 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 242.32 234.33 226.47 222.34 209.22 204.30 197.77 14.46%
EPS 22.81 35.55 34.25 29.35 25.83 3.89 4.75 183.82%
DPS 18.01 12.00 6.00 0.00 0.00 6.01 6.01 107.43%
NAPS 3.038 2.9709 2.0001 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 0.82 0.81 0.88 0.95 0.85 0.85 0.97 -10.56%
P/EPS 8.69 5.35 5.84 7.22 6.85 44.44 40.20 -63.88%
EY 11.51 18.71 17.12 13.85 14.59 2.25 2.49 176.71%
DY 9.09 6.32 3.00 0.00 0.00 3.47 3.15 102.30%
P/NAPS 0.65 0.64 1.00 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 0.74 0.79 0.88 0.99 0.95 0.89 1.03 -19.73%
P/EPS 7.85 5.20 5.81 7.49 7.67 46.75 42.92 -67.67%
EY 12.74 19.21 17.21 13.35 13.04 2.14 2.33 209.40%
DY 10.06 6.49 3.02 0.00 0.00 3.30 2.95 126.05%
P/NAPS 0.59 0.62 1.00 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