[TWS] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -10.07%
YoY- 76.05%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 193,527 217,766 176,321 198,495 184,054 191,584 189,381 1.45%
PBT 28,266 27,044 31,075 24,182 28,593 19,514 22,270 17.21%
Tax -8,540 -5,858 -5,226 -6,123 -8,511 10,448 -5,802 29.36%
NP 19,726 21,186 25,849 18,059 20,082 29,962 16,468 12.77%
-
NP to SH 19,726 21,186 25,849 18,059 20,082 29,962 16,468 12.77%
-
Tax Rate 30.21% 21.66% 16.82% 25.32% 29.77% -53.54% 26.05% -
Total Cost 173,801 196,580 150,472 180,436 163,972 161,622 172,913 0.34%
-
Net Worth 940,322 922,302 898,193 889,533 870,200 900,630 880,751 4.45%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 29,656 29,643 - - 17,800 17,789 -
Div Payout % - 139.98% 114.68% - - 59.41% 108.02% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 940,322 922,302 898,193 889,533 870,200 900,630 880,751 4.45%
NOSH 296,631 296,560 296,433 296,511 296,632 296,670 296,489 0.03%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 10.19% 9.73% 14.66% 9.10% 10.91% 15.64% 8.70% -
ROE 2.10% 2.30% 2.88% 2.03% 2.31% 3.33% 1.87% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 65.24 73.43 59.48 66.94 62.05 64.58 63.87 1.42%
EPS 6.65 7.15 8.72 6.09 6.77 10.11 5.56 12.66%
DPS 0.00 10.00 10.00 0.00 0.00 6.00 6.00 -
NAPS 3.17 3.11 3.03 3.00 2.9336 3.0358 2.9706 4.42%
Adjusted Per Share Value based on latest NOSH - 296,511
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 65.28 73.46 59.48 66.96 62.08 64.62 63.88 1.45%
EPS 6.65 7.15 8.72 6.09 6.77 10.11 5.55 12.79%
DPS 0.00 10.00 10.00 0.00 0.00 6.00 6.00 -
NAPS 3.1719 3.1111 3.0297 3.0005 2.9353 3.038 2.9709 4.45%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.70 2.45 2.40 2.03 1.69 1.98 1.90 -
P/RPS 4.14 3.34 4.03 3.03 2.72 3.07 2.97 24.75%
P/EPS 40.60 34.29 27.52 33.33 24.96 19.61 34.21 12.08%
EY 2.46 2.92 3.63 3.00 4.01 5.10 2.92 -10.79%
DY 0.00 4.08 4.17 0.00 0.00 3.03 3.16 -
P/NAPS 0.85 0.79 0.79 0.68 0.58 0.65 0.64 20.80%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 25/05/04 24/02/04 18/11/03 27/08/03 28/05/03 17/02/03 07/11/02 -
Price 2.64 2.54 2.56 2.38 1.76 1.79 1.85 -
P/RPS 4.05 3.46 4.30 3.56 2.84 2.77 2.90 24.91%
P/EPS 39.70 35.55 29.36 39.08 26.00 17.72 33.31 12.39%
EY 2.52 2.81 3.41 2.56 3.85 5.64 3.00 -10.96%
DY 0.00 3.94 3.91 0.00 0.00 3.35 3.24 -
P/NAPS 0.83 0.82 0.84 0.79 0.60 0.59 0.62 21.44%

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