[TRANMIL] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[TRANMIL] TRANSMILE GROUP BHD
Announcement Date
03-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 68.66%
YoY- 21.22%
Quarter Report
Latest QR
Upcoming QR
TRANMIL's Result
TRANMIL's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 61,935 60,051 52,607 70,042 56,211 51,482 41,543 30.47%
PBT 12,583 14,175 11,060 14,781 10,376 9,486 8,865 26.27%
Tax -3,582 -5,375 -5,061 -5,989 -5,163 -3,333 -2,771 18.64%
NP 9,001 8,800 5,999 8,792 5,213 6,153 6,094 29.66%
-
NP to SH 9,001 8,800 5,999 8,792 5,213 6,153 6,094 29.66%
-
Tax Rate 28.47% 37.92% 45.76% 40.52% 49.76% 35.14% 31.26% -
Total Cost 52,934 51,251 46,608 61,250 50,998 45,329 35,449 30.61%
-
Net Worth 298,494 287,779 276,645 147,507 146,714 259,451 235,190 17.20%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 4,425 - - - -
Div Payout % - - - 50.33% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 298,494 287,779 276,645 147,507 146,714 259,451 235,190 17.20%
NOSH 153,863 151,462 150,350 147,507 146,714 102,550 95,218 37.66%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 14.53% 14.65% 11.40% 12.55% 9.27% 11.95% 14.67% -
ROE 3.02% 3.06% 2.17% 5.96% 3.55% 2.37% 2.59% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 40.25 39.65 34.99 47.48 38.31 50.20 43.63 -5.22%
EPS 5.85 5.81 3.99 5.83 3.49 6.00 6.40 -5.80%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.94 1.90 1.84 1.00 1.00 2.53 2.47 -14.85%
Adjusted Per Share Value based on latest NOSH - 147,507
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 22.94 22.24 19.48 25.94 20.82 19.06 15.38 30.51%
EPS 3.33 3.26 2.22 3.26 1.93 2.28 2.26 29.45%
DPS 0.00 0.00 0.00 1.64 0.00 0.00 0.00 -
NAPS 1.1054 1.0657 1.0245 0.5462 0.5433 0.9608 0.8709 17.21%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 - - - - -
Price 4.48 3.36 2.45 0.00 0.00 0.00 0.00 -
P/RPS 11.13 8.47 7.00 0.00 0.00 0.00 0.00 -
P/EPS 76.58 57.83 61.40 0.00 0.00 0.00 0.00 -
EY 1.31 1.73 1.63 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 2.31 1.77 1.33 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 22/08/03 30/05/03 03/04/03 28/11/02 27/08/02 24/05/02 -
Price 4.44 4.26 2.97 2.40 0.00 0.00 0.00 -
P/RPS 11.03 10.74 8.49 5.05 0.00 0.00 0.00 -
P/EPS 75.90 73.32 74.44 40.27 0.00 0.00 0.00 -
EY 1.32 1.36 1.34 2.48 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 1.25 0.00 0.00 0.00 -
P/NAPS 2.29 2.24 1.61 2.40 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