[TWS] YoY Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 767.77%
YoY- 112.49%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Cumulative Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 849,849 776,636 718,373 620,264 565,118 582,497 557,442 -0.44%
PBT 102,988 110,894 69,158 84,768 52,921 79,585 60,382 -0.56%
Tax -28,337 -26,609 -1,525 -7,918 -16,754 -11,712 -9,104 -1.19%
NP 74,651 84,285 67,633 76,850 36,167 67,873 51,278 -0.39%
-
NP to SH 74,651 84,285 67,633 76,850 36,167 67,873 51,278 -0.39%
-
Tax Rate 27.51% 23.99% 2.21% 9.34% 31.66% 14.72% 15.08% -
Total Cost 775,198 692,351 650,740 543,414 528,951 514,624 506,164 -0.45%
-
Net Worth 1,094,802 918,916 862,920 849,649 890,252 851,892 828,393 -0.29%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div 59,301 59,284 35,584 29,648 28,347 - - -100.00%
Div Payout % 79.44% 70.34% 52.61% 38.58% 78.38% - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 1,094,802 918,916 862,920 849,649 890,252 851,892 828,393 -0.29%
NOSH 296,509 296,424 296,536 296,489 283,474 281,747 281,747 -0.05%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 8.78% 10.85% 9.41% 12.39% 6.40% 11.65% 9.20% -
ROE 6.82% 9.17% 7.84% 9.04% 4.06% 7.97% 6.19% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 286.62 262.00 242.25 209.20 199.35 206.74 197.85 -0.39%
EPS 25.18 28.43 22.81 25.92 12.76 24.09 18.20 -0.34%
DPS 20.00 20.00 12.00 10.00 10.00 0.00 0.00 -100.00%
NAPS 3.6923 3.10 2.91 2.8657 3.1405 3.0236 2.9402 -0.24%
Adjusted Per Share Value based on latest NOSH - 296,528
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 286.67 261.97 242.32 209.22 190.62 196.49 188.03 -0.44%
EPS 25.18 28.43 22.81 25.92 12.20 22.89 17.30 -0.39%
DPS 20.00 20.00 12.00 10.00 9.56 0.00 0.00 -100.00%
NAPS 3.6929 3.0996 2.9108 2.866 3.003 2.8736 2.7943 -0.29%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 2.68 2.45 1.98 1.77 1.96 0.00 0.00 -
P/RPS 0.94 0.94 0.82 0.85 0.98 0.00 0.00 -100.00%
P/EPS 10.64 8.62 8.68 6.83 15.36 0.00 0.00 -100.00%
EY 9.39 11.61 11.52 14.64 6.51 0.00 0.00 -100.00%
DY 7.46 8.16 6.06 5.65 5.10 0.00 0.00 -100.00%
P/NAPS 0.73 0.79 0.68 0.62 0.62 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 24/02/05 24/02/04 17/02/03 26/02/02 26/02/01 28/02/00 - -
Price 2.76 2.54 1.79 1.98 2.25 2.80 0.00 -
P/RPS 0.96 0.97 0.74 0.95 1.13 1.35 0.00 -100.00%
P/EPS 10.96 8.93 7.85 7.64 17.64 11.62 0.00 -100.00%
EY 9.12 11.19 12.74 13.09 5.67 8.60 0.00 -100.00%
DY 7.25 7.87 6.70 5.05 4.44 0.00 0.00 -100.00%
P/NAPS 0.75 0.82 0.62 0.69 0.72 0.93 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