[TWS] YoY 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
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 969,583 849,849 776,636 718,373 620,264 565,118 291,702 -1.26%
PBT 53,384 102,988 110,894 69,158 84,768 52,921 38,838 -0.33%
Tax -22,284 -28,337 -25,718 -1,525 -4,439 -16,754 -9,343 -0.91%
NP 31,100 74,651 85,176 67,633 80,329 36,167 29,495 -0.05%
-
NP to SH 33,015 74,651 85,176 67,633 76,571 36,167 29,495 -0.11%
-
Tax Rate 41.74% 27.51% 23.19% 2.21% 5.24% 31.66% 24.06% -
Total Cost 938,483 775,198 691,460 650,740 539,935 528,951 262,207 -1.34%
-
Net Worth 1,080,121 888,789 922,302 900,630 849,761 932,941 852,119 -0.25%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 53,481 59,267 59,299 53,378 - 29,095 36,636 -0.40%
Div Payout % 161.99% 79.39% 69.62% 78.92% - 80.45% 124.21% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 1,080,121 888,789 922,302 900,630 849,761 932,941 852,119 -0.25%
NOSH 297,529 296,263 296,560 296,670 296,528 297,067 281,822 -0.05%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 3.21% 8.78% 10.97% 9.41% 12.95% 6.40% 10.11% -
ROE 3.06% 8.40% 9.24% 7.51% 9.01% 3.88% 3.46% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 325.88 286.86 261.88 242.15 209.18 190.23 103.51 -1.21%
EPS 11.10 25.20 28.72 22.80 25.82 12.17 10.47 -0.06%
DPS 18.00 20.00 20.00 18.00 0.00 9.79 13.00 -0.34%
NAPS 3.6303 3.00 3.11 3.0358 2.8657 3.1405 3.0236 -0.19%
Adjusted Per Share Value based on latest NOSH - 296,670
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 327.06 286.67 261.97 242.32 209.22 190.62 98.40 -1.26%
EPS 11.14 25.18 28.73 22.81 25.83 12.20 9.95 -0.12%
DPS 18.04 19.99 20.00 18.01 0.00 9.81 12.36 -0.40%
NAPS 3.6434 2.998 3.1111 3.038 2.8664 3.147 2.8743 -0.25%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 2.50 2.68 2.45 1.98 1.77 1.96 0.00 -
P/RPS 0.77 0.93 0.94 0.82 0.85 1.03 0.00 -100.00%
P/EPS 22.53 10.64 8.53 8.69 6.85 16.10 0.00 -100.00%
EY 4.44 9.40 11.72 11.51 14.59 6.21 0.00 -100.00%
DY 7.20 7.46 8.16 9.09 0.00 5.00 0.00 -100.00%
P/NAPS 0.69 0.89 0.79 0.65 0.62 0.62 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 24/02/05 24/02/04 17/02/03 26/02/02 26/02/01 - -
Price 2.51 2.76 2.54 1.79 1.98 2.25 0.00 -
P/RPS 0.77 0.96 0.97 0.74 0.95 1.18 0.00 -100.00%
P/EPS 22.62 10.95 8.84 7.85 7.67 18.48 0.00 -100.00%
EY 4.42 9.13 11.31 12.74 13.04 5.41 0.00 -100.00%
DY 7.17 7.25 7.87 10.06 0.00 4.35 0.00 -100.00%
P/NAPS 0.69 0.92 0.82 0.59 0.69 0.72 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