[TWS] YoY Cumulative 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- 91.14%
YoY- 325.37%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 710,008 635,028 558,870 526,789 452,355 411,794 432,738 -0.52%
PBT 47,438 82,356 83,850 49,644 15,856 45,735 58,588 0.22%
Tax -19,440 -25,590 -20,751 -11,973 -7,000 -12,239 -1,847 -2.47%
NP 27,998 56,766 63,099 37,671 8,856 33,496 56,741 0.75%
-
NP to SH 30,536 56,766 63,099 37,671 8,856 33,496 56,741 0.66%
-
Tax Rate 40.98% 31.07% 24.75% 24.12% 44.15% 26.76% 3.15% -
Total Cost 682,010 578,262 495,771 489,118 443,499 378,298 375,997 -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 23,717 23,714 29,651 17,785 - 11,278 - -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 3.17% 5.93% 7.02% 4.28% 0.99% 3.83% 6.53% -
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 239.49 214.23 188.48 177.71 152.73 146.05 153.60 -0.47%
EPS 10.30 19.15 21.28 12.71 2.99 11.88 20.14 0.71%
DPS 8.00 8.00 10.00 6.00 0.00 4.00 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 239.50 214.20 188.52 177.69 152.59 138.90 145.97 -0.52%
EPS 10.30 19.15 21.28 12.71 2.99 11.30 19.14 0.66%
DPS 8.00 8.00 10.00 6.00 0.00 3.80 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 1.07 1.19 1.27 1.07 1.13 1.54 0.00 -100.00%
P/EPS 24.85 13.26 11.28 14.95 57.86 18.94 0.00 -100.00%
EY 4.02 7.54 8.87 6.69 1.73 5.28 0.00 -100.00%
DY 3.13 3.15 4.17 3.16 0.00 1.78 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 1.04 1.24 1.36 1.04 1.19 1.78 0.00 -100.00%
P/EPS 24.27 13.84 12.03 14.56 60.87 21.89 0.00 -100.00%
EY 4.12 7.23 8.31 6.87 1.64 4.57 0.00 -100.00%
DY 3.20 3.02 3.91 3.24 0.00 1.54 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