[TWS] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 33.58%
YoY- 24.62%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 635,028 412,725 193,527 776,636 558,870 382,549 184,054 127.81%
PBT 82,356 52,988 28,266 110,894 83,850 52,775 28,593 102.04%
Tax -25,590 -16,025 -8,540 -26,609 -20,751 -14,634 -8,511 107.90%
NP 56,766 36,963 19,726 84,285 63,099 38,141 20,082 99.54%
-
NP to SH 56,766 36,963 19,726 84,285 63,099 38,141 20,082 99.54%
-
Tax Rate 31.07% 30.24% 30.21% 23.99% 24.75% 27.73% 29.77% -
Total Cost 578,262 375,762 173,801 692,351 495,771 344,408 163,972 131.15%
-
Net Worth 957,463 936,672 940,322 918,916 898,449 889,729 870,200 6.55%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 23,714 - - 59,284 29,651 - - -
Div Payout % 41.78% - - 70.34% 46.99% - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 957,463 936,672 940,322 918,916 898,449 889,729 870,200 6.55%
NOSH 296,428 296,415 296,631 296,424 296,517 296,576 296,632 -0.04%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 8.94% 8.96% 10.19% 10.85% 11.29% 9.97% 10.91% -
ROE 5.93% 3.95% 2.10% 9.17% 7.02% 4.29% 2.31% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 214.23 139.24 65.24 262.00 188.48 128.99 62.05 127.91%
EPS 19.15 12.47 6.65 28.43 21.28 12.87 6.77 99.63%
DPS 8.00 0.00 0.00 20.00 10.00 0.00 0.00 -
NAPS 3.23 3.16 3.17 3.10 3.03 3.00 2.9336 6.60%
Adjusted Per Share Value based on latest NOSH - 296,560
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 214.20 139.22 65.28 261.97 188.52 129.04 62.08 127.82%
EPS 19.15 12.47 6.65 28.43 21.28 12.87 6.77 99.63%
DPS 8.00 0.00 0.00 20.00 10.00 0.00 0.00 -
NAPS 3.2297 3.1595 3.1719 3.0996 3.0306 3.0012 2.9353 6.56%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.54 2.68 2.70 2.45 2.40 2.03 1.69 -
P/RPS 1.19 1.92 4.14 0.94 1.27 1.57 2.72 -42.28%
P/EPS 13.26 21.49 40.60 8.62 11.28 15.78 24.96 -34.33%
EY 7.54 4.65 2.46 11.61 8.87 6.34 4.01 52.16%
DY 3.15 0.00 0.00 8.16 4.17 0.00 0.00 -
P/NAPS 0.79 0.85 0.85 0.79 0.79 0.68 0.58 22.80%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 20/08/04 25/05/04 24/02/04 18/11/03 27/08/03 28/05/03 -
Price 2.65 2.66 2.64 2.54 2.56 2.38 1.76 -
P/RPS 1.24 1.91 4.05 0.97 1.36 1.85 2.84 -42.35%
P/EPS 13.84 21.33 39.70 8.93 12.03 18.51 26.00 -34.24%
EY 7.23 4.69 2.52 11.19 8.31 5.40 3.85 52.03%
DY 3.02 0.00 0.00 7.87 3.91 0.00 0.00 -
P/NAPS 0.82 0.84 0.83 0.82 0.84 0.79 0.60 23.08%

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