[TWS] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
07-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 27.42%
YoY- 325.37%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 946,677 846,704 745,160 702,385 603,140 549,058 576,984 -0.52%
PBT 63,250 109,808 111,800 66,192 21,141 60,980 78,117 0.22%
Tax -25,920 -34,120 -27,668 -15,964 -9,333 -16,318 -2,462 -2.47%
NP 37,330 75,688 84,132 50,228 11,808 44,661 75,654 0.75%
-
NP to SH 40,714 75,688 84,132 50,228 11,808 44,661 75,654 0.66%
-
Tax Rate 40.98% 31.07% 24.75% 24.12% 44.15% 26.76% 3.15% -
Total Cost 909,346 771,016 661,028 652,157 591,332 504,397 501,329 -0.63%
-
Net Worth 963,514 957,463 898,449 880,568 892,323 873,574 869,258 -0.10%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 31,623 31,619 39,535 23,714 - 15,037 - -100.00%
Div Payout % 77.67% 41.78% 46.99% 47.21% - 33.67% - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 963,514 957,463 898,449 880,568 892,323 873,574 869,258 -0.10%
NOSH 296,466 296,428 296,517 296,427 296,187 281,952 281,732 -0.05%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 3.94% 8.94% 11.29% 7.15% 1.96% 8.13% 13.11% -
ROE 4.23% 7.91% 9.36% 5.70% 1.32% 5.11% 8.70% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 319.32 285.64 251.30 236.95 203.63 194.73 204.80 -0.47%
EPS 13.73 25.53 28.37 16.95 3.99 15.84 26.85 0.71%
DPS 10.67 10.67 13.33 8.00 0.00 5.33 0.00 -100.00%
NAPS 3.25 3.23 3.03 2.9706 3.0127 3.0983 3.0854 -0.05%
Adjusted Per Share Value based on latest NOSH - 296,489
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 319.33 285.61 251.35 236.93 203.45 185.21 194.63 -0.52%
EPS 13.73 25.53 28.38 16.94 3.98 15.06 25.52 0.66%
DPS 10.67 10.67 13.34 8.00 0.00 5.07 0.00 -100.00%
NAPS 3.2501 3.2297 3.0306 2.9703 3.0099 2.9467 2.9321 -0.10%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 2.56 2.54 2.40 1.90 1.73 2.25 0.00 -
P/RPS 0.80 0.89 0.96 0.80 0.85 1.16 0.00 -100.00%
P/EPS 18.64 9.95 8.46 11.21 43.39 14.20 0.00 -100.00%
EY 5.36 10.05 11.82 8.92 2.30 7.04 0.00 -100.00%
DY 4.17 4.20 5.56 4.21 0.00 2.37 0.00 -100.00%
P/NAPS 0.79 0.79 0.79 0.64 0.57 0.73 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 24/11/05 26/11/04 18/11/03 07/11/02 23/11/01 23/11/00 23/11/99 -
Price 2.50 2.65 2.56 1.85 1.82 2.60 0.00 -
P/RPS 0.78 0.93 1.02 0.78 0.89 1.34 0.00 -100.00%
P/EPS 18.20 10.38 9.02 10.92 45.65 16.41 0.00 -100.00%
EY 5.49 9.64 11.08 9.16 2.19 6.09 0.00 -100.00%
DY 4.27 4.03 5.21 4.32 0.00 2.05 0.00 -100.00%
P/NAPS 0.77 0.82 0.84 0.62 0.60 0.84 0.00 -100.00%

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