[TWS] YoY TTM 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- 3.8%
YoY- 814.25%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 924,829 852,794 750,454 694,698 605,679 561,553 141,943 -1.97%
PBT 68,070 109,400 103,364 118,556 23,042 66,732 17,841 -1.41%
Tax -21,425 -31,448 -9,412 -13,170 -7,757 -22,104 522 -
NP 46,645 77,952 93,952 105,386 15,285 44,628 18,363 -0.98%
-
NP to SH 48,421 77,952 93,952 105,386 11,527 44,628 18,363 -1.02%
-
Tax Rate 31.47% 28.75% 9.11% 11.11% 33.66% 33.12% -2.93% -
Total Cost 878,184 774,842 656,502 589,312 590,394 516,925 123,580 -2.06%
-
Net Worth 963,955 957,540 898,193 880,751 892,070 873,167 868,975 -0.11%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 59,279 53,372 47,443 35,577 17,824 47,908 - -100.00%
Div Payout % 122.43% 68.47% 50.50% 33.76% 154.63% 107.35% - -
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 963,955 957,540 898,193 880,751 892,070 873,167 868,975 -0.11%
NOSH 296,601 296,452 296,433 296,489 296,103 281,821 281,641 -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 5.04% 9.14% 12.52% 15.17% 2.52% 7.95% 12.94% -
ROE 5.02% 8.14% 10.46% 11.97% 1.29% 5.11% 2.11% -
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 311.81 287.67 253.16 234.31 204.55 199.26 50.40 -1.91%
EPS 16.33 26.29 31.69 35.54 3.89 15.84 6.52 -0.97%
DPS 20.00 18.00 16.00 12.00 6.00 17.00 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 311.96 287.66 253.14 234.33 204.30 189.42 47.88 -1.97%
EPS 16.33 26.29 31.69 35.55 3.89 15.05 6.19 -1.02%
DPS 20.00 18.00 16.00 12.00 6.01 16.16 0.00 -100.00%
NAPS 3.2516 3.2299 3.0297 2.9709 3.0091 2.9453 2.9312 -0.11%
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 0.82 0.88 0.95 0.81 0.85 1.13 0.00 -100.00%
P/EPS 15.68 9.66 7.57 5.35 44.44 14.21 0.00 -100.00%
EY 6.38 10.35 13.21 18.71 2.25 7.04 0.00 -100.00%
DY 7.81 7.09 6.67 6.32 3.47 7.56 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 - -
Price 2.50 2.65 2.56 1.85 1.82 2.60 0.00 -
P/RPS 0.80 0.92 1.01 0.79 0.89 1.30 0.00 -100.00%
P/EPS 15.31 10.08 8.08 5.20 46.75 16.42 0.00 -100.00%
EY 6.53 9.92 12.38 19.21 2.14 6.09 0.00 -100.00%
DY 8.00 6.79 6.25 6.49 3.30 6.54 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