[TWS] QoQ TTM Result on 31-Mar-2001 [#1]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
01-Jun-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -24.86%
YoY- -27.02%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
TTM Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 620,264 605,679 586,303 572,410 565,118 561,553 556,814 7.43%
PBT 84,768 23,042 28,240 41,683 52,921 66,732 63,356 21.35%
Tax -4,439 -7,757 -10,407 -13,255 -16,754 -22,104 -15,527 -56.50%
NP 80,329 15,285 17,833 28,428 36,167 44,628 47,829 41.15%
-
NP to SH 76,571 11,527 14,075 27,175 36,167 44,628 47,829 36.73%
-
Tax Rate 5.24% 33.66% 36.85% 31.80% 31.66% 33.12% 24.51% -
Total Cost 539,935 590,394 568,470 543,982 528,951 516,925 508,985 4.00%
-
Net Worth 849,761 892,070 869,146 881,873 932,941 873,167 860,392 -0.82%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - 17,824 17,824 29,095 29,095 47,908 47,908 -
Div Payout % - 154.63% 126.64% 107.07% 80.45% 107.35% 100.17% -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 849,761 892,070 869,146 881,873 932,941 873,167 860,392 -0.82%
NOSH 296,528 296,103 294,705 298,333 297,067 281,821 281,781 3.44%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 12.95% 2.52% 3.04% 4.97% 6.40% 7.95% 8.59% -
ROE 9.01% 1.29% 1.62% 3.08% 3.88% 5.11% 5.56% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 209.18 204.55 198.95 191.87 190.23 199.26 197.60 3.85%
EPS 25.82 3.89 4.78 9.11 12.17 15.84 16.97 32.18%
DPS 0.00 6.00 6.05 9.75 9.79 17.00 17.00 -
NAPS 2.8657 3.0127 2.9492 2.956 3.1405 3.0983 3.0534 -4.13%
Adjusted Per Share Value based on latest NOSH - 298,333
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 209.22 204.30 197.77 193.08 190.62 189.42 187.82 7.43%
EPS 25.83 3.89 4.75 9.17 12.20 15.05 16.13 36.75%
DPS 0.00 6.01 6.01 9.81 9.81 16.16 16.16 -
NAPS 2.8664 3.0091 2.9318 2.9747 3.147 2.9453 2.9022 -0.82%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 1.77 1.73 1.92 2.06 1.96 2.25 2.45 -
P/RPS 0.85 0.85 0.97 1.07 1.03 1.13 1.24 -22.20%
P/EPS 6.85 44.44 40.20 22.62 16.10 14.21 14.43 -39.06%
EY 14.59 2.25 2.49 4.42 6.21 7.04 6.93 64.04%
DY 0.00 3.47 3.15 4.73 5.00 7.56 6.94 -
P/NAPS 0.62 0.57 0.65 0.70 0.62 0.73 0.80 -15.58%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 26/02/02 23/11/01 29/08/01 01/06/01 26/02/01 23/11/00 28/08/00 -
Price 1.98 1.82 2.05 1.90 2.25 2.60 2.40 -
P/RPS 0.95 0.89 1.03 0.99 1.18 1.30 1.21 -14.85%
P/EPS 7.67 46.75 42.92 20.86 18.48 16.42 14.14 -33.41%
EY 13.04 2.14 2.33 4.79 5.41 6.09 7.07 50.22%
DY 0.00 3.30 2.95 5.13 4.35 6.54 7.08 -
P/NAPS 0.69 0.60 0.70 0.64 0.72 0.84 0.79 -8.60%

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