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

Stock
[TRANMIL] TRANSMILE GROUP BHD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 46.69%
YoY- 43.02%
Quarter Report
Latest QR
Upcoming QR
TRANMIL's Result
TRANMIL'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 59,254 114,576 61,935 60,051 52,607 70,042 56,211 3.57%
PBT 13,532 27,708 12,583 14,175 11,060 14,781 10,376 19.34%
Tax -6,493 -13,401 -3,582 -5,375 -5,061 -5,989 -5,163 16.49%
NP 7,039 14,307 9,001 8,800 5,999 8,792 5,213 22.14%
-
NP to SH 7,039 14,307 9,001 8,800 5,999 8,792 5,213 22.14%
-
Tax Rate 47.98% 48.37% 28.47% 37.92% 45.76% 40.52% 49.76% -
Total Cost 52,215 100,269 52,934 51,251 46,608 61,250 50,998 1.58%
-
Net Worth 329,754 316,897 298,494 287,779 276,645 147,507 146,714 71.50%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 4,660 - - - 4,425 - -
Div Payout % - 32.57% - - - 50.33% - -
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 329,754 316,897 298,494 287,779 276,645 147,507 146,714 71.50%
NOSH 158,536 155,342 153,863 151,462 150,350 147,507 146,714 5.29%
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 11.88% 12.49% 14.53% 14.65% 11.40% 12.55% 9.27% -
ROE 2.13% 4.51% 3.02% 3.06% 2.17% 5.96% 3.55% -
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 37.38 73.76 40.25 39.65 34.99 47.48 38.31 -1.62%
EPS 4.44 9.21 5.85 5.81 3.99 5.83 3.49 17.39%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.08 2.04 1.94 1.90 1.84 1.00 1.00 62.87%
Adjusted Per Share Value based on latest NOSH - 151,462
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 21.94 42.43 22.94 22.24 19.48 25.94 20.82 3.55%
EPS 2.61 5.30 3.33 3.26 2.22 3.26 1.93 22.26%
DPS 0.00 1.73 0.00 0.00 0.00 1.64 0.00 -
NAPS 1.2211 1.1735 1.1054 1.0657 1.0245 0.5462 0.5433 71.49%
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 - - -
Price 6.80 4.96 4.48 3.36 2.45 0.00 0.00 -
P/RPS 18.19 6.72 11.13 8.47 7.00 0.00 0.00 -
P/EPS 153.15 53.85 76.58 57.83 61.40 0.00 0.00 -
EY 0.65 1.86 1.31 1.73 1.63 0.00 0.00 -
DY 0.00 0.60 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.27 2.43 2.31 1.77 1.33 0.00 0.00 -
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 19/05/04 26/02/04 19/11/03 22/08/03 30/05/03 03/04/03 28/11/02 -
Price 6.15 5.65 4.44 4.26 2.97 2.40 0.00 -
P/RPS 16.45 7.66 11.03 10.74 8.49 5.05 0.00 -
P/EPS 138.51 61.35 75.90 73.32 74.44 40.27 0.00 -
EY 0.72 1.63 1.32 1.36 1.34 2.48 0.00 -
DY 0.00 0.53 0.00 0.00 0.00 1.25 0.00 -
P/NAPS 2.96 2.77 2.29 2.24 1.61 2.40 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