[TWS] YoY Quarter Result on 30-Sep-2002 [#3]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
07-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 60.54%
YoY- 30.55%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 244,348 222,303 176,321 189,381 166,058 146,682 141,943 -0.57%
PBT 25,808 29,368 31,075 22,270 16,019 21,217 17,841 -0.39%
Tax -7,976 -9,565 -5,226 -5,802 -3,405 -6,055 522 -
NP 17,832 19,803 25,849 16,468 12,614 15,162 18,363 0.03%
-
NP to SH 18,241 19,803 25,849 16,468 12,614 15,162 18,363 0.00%
-
Tax Rate 30.91% 32.57% 16.82% 26.05% 21.26% 28.54% -2.93% -
Total Cost 226,516 202,500 150,472 172,913 153,444 131,520 123,580 -0.64%
-
Net Worth 963,955 957,540 898,193 880,751 892,070 873,167 868,975 -0.11%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 23,728 23,716 29,643 17,789 - - - -100.00%
Div Payout % 130.08% 119.76% 114.68% 108.02% - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 963,955 957,540 898,193 880,751 892,070 873,167 868,975 -0.11%
NOSH 296,601 296,452 296,433 296,489 296,103 281,821 281,641 -0.05%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 7.30% 8.91% 14.66% 8.70% 7.60% 10.34% 12.94% -
ROE 1.89% 2.07% 2.88% 1.87% 1.41% 1.74% 2.11% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 82.38 74.99 59.48 63.87 56.08 52.05 50.40 -0.52%
EPS 6.15 6.68 8.72 5.56 4.26 5.38 6.52 0.06%
DPS 8.00 8.00 10.00 6.00 0.00 0.00 0.00 -100.00%
NAPS 3.25 3.23 3.03 2.9706 3.0127 3.0983 3.0854 -0.05%
Adjusted Per Share Value based on latest NOSH - 296,489
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 82.42 74.99 59.48 63.88 56.01 49.48 47.88 -0.57%
EPS 6.15 6.68 8.72 5.55 4.25 5.11 6.19 0.00%
DPS 8.00 8.00 10.00 6.00 0.00 0.00 0.00 -100.00%
NAPS 3.2516 3.2299 3.0297 2.9709 3.0091 2.9453 2.9312 -0.11%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 2.56 2.54 2.40 1.90 1.73 2.25 0.00 -
P/RPS 3.11 3.39 4.03 2.97 3.08 4.32 0.00 -100.00%
P/EPS 41.63 38.02 27.52 34.21 40.61 41.82 0.00 -100.00%
EY 2.40 2.63 3.63 2.92 2.46 2.39 0.00 -100.00%
DY 3.13 3.15 4.17 3.16 0.00 0.00 0.00 -100.00%
P/NAPS 0.79 0.79 0.79 0.64 0.57 0.73 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 24/11/05 26/11/04 18/11/03 07/11/02 23/11/01 23/11/00 23/11/99 -
Price 2.50 2.65 2.56 1.85 1.82 2.60 0.00 -
P/RPS 3.03 3.53 4.30 2.90 3.25 5.00 0.00 -100.00%
P/EPS 40.65 39.67 29.36 33.31 42.72 48.33 0.00 -100.00%
EY 2.46 2.52 3.41 3.00 2.34 2.07 0.00 -100.00%
DY 3.20 3.02 3.91 3.24 0.00 0.00 0.00 -100.00%
P/NAPS 0.77 0.82 0.84 0.62 0.60 0.84 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