[TRANMIL] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[TRANMIL] TRANSMILE GROUP BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -28.82%
YoY- -1.51%
Quarter Report
Latest QR
Upcoming QR
TRANMIL's Result
TRANMIL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 225,316 210,428 219,278 198,981 186,050 166,172 180,692 15.89%
PBT 50,470 44,240 43,508 38,302 36,702 35,460 30,941 38.69%
Tax -20,872 -20,244 -21,639 -20,866 -12,208 -11,084 -10,410 59.20%
NP 29,598 23,996 21,869 17,436 24,494 24,376 20,531 27.70%
-
NP to SH 29,598 23,996 21,869 17,436 24,494 24,376 20,531 27.70%
-
Tax Rate 41.36% 45.76% 49.74% 54.48% 33.26% 31.26% 33.64% -
Total Cost 195,718 186,432 197,409 181,545 161,556 141,796 160,161 14.34%
-
Net Worth 287,506 276,645 265,331 145,044 260,377 235,190 225,841 17.51%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 4,422 - - - 1,866 -
Div Payout % - - 20.22% - - - 9.09% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 287,506 276,645 265,331 145,044 260,377 235,190 225,841 17.51%
NOSH 151,319 150,350 147,406 145,044 102,915 95,218 93,322 38.14%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 13.14% 11.40% 9.97% 8.76% 13.17% 14.67% 11.36% -
ROE 10.29% 8.67% 8.24% 12.02% 9.41% 10.36% 9.09% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 148.90 139.96 148.76 137.19 180.78 174.52 193.62 -16.10%
EPS 19.56 15.96 14.51 11.67 23.80 25.60 22.00 -7.55%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.00 -
NAPS 1.90 1.84 1.80 1.00 2.53 2.47 2.42 -14.93%
Adjusted Per Share Value based on latest NOSH - 146,714
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 83.44 77.92 81.20 73.69 68.90 61.54 66.91 15.90%
EPS 10.96 8.89 8.10 6.46 9.07 9.03 7.60 27.72%
DPS 0.00 0.00 1.64 0.00 0.00 0.00 0.69 -
NAPS 1.0647 1.0245 0.9826 0.5371 0.9642 0.8709 0.8363 17.51%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 - - - - - -
Price 3.36 2.45 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.26 1.75 0.00 0.00 0.00 0.00 0.00 -
P/EPS 17.18 15.35 0.00 0.00 0.00 0.00 0.00 -
EY 5.82 6.51 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.33 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 22/08/03 30/05/03 03/04/03 28/11/02 27/08/02 24/05/02 28/02/02 -
Price 4.26 2.97 2.40 0.00 0.00 0.00 0.00 -
P/RPS 2.86 2.12 1.61 0.00 0.00 0.00 0.00 -
P/EPS 21.78 18.61 16.18 0.00 0.00 0.00 0.00 -
EY 4.59 5.37 6.18 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 1.25 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 1.61 1.33 0.00 0.00 0.00 0.00 -

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