[TRANMIL] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[TRANMIL] TRANSMILE GROUP BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -31.77%
YoY- -1.56%
Quarter Report
Latest QR
Upcoming QR
TRANMIL's Result
TRANMIL's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 114,576 61,935 60,051 52,607 70,042 56,211 51,482 70.21%
PBT 27,708 12,583 14,175 11,060 14,781 10,376 9,486 103.93%
Tax -13,401 -3,582 -5,375 -5,061 -5,989 -5,163 -3,333 152.21%
NP 14,307 9,001 8,800 5,999 8,792 5,213 6,153 75.24%
-
NP to SH 14,307 9,001 8,800 5,999 8,792 5,213 6,153 75.24%
-
Tax Rate 48.37% 28.47% 37.92% 45.76% 40.52% 49.76% 35.14% -
Total Cost 100,269 52,934 51,251 46,608 61,250 50,998 45,329 69.52%
-
Net Worth 316,897 298,494 287,779 276,645 147,507 146,714 259,451 14.22%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 4,660 - - - 4,425 - - -
Div Payout % 32.57% - - - 50.33% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 316,897 298,494 287,779 276,645 147,507 146,714 259,451 14.22%
NOSH 155,342 153,863 151,462 150,350 147,507 146,714 102,550 31.79%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 12.49% 14.53% 14.65% 11.40% 12.55% 9.27% 11.95% -
ROE 4.51% 3.02% 3.06% 2.17% 5.96% 3.55% 2.37% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 73.76 40.25 39.65 34.99 47.48 38.31 50.20 29.15%
EPS 9.21 5.85 5.81 3.99 5.83 3.49 6.00 32.96%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.04 1.94 1.90 1.84 1.00 1.00 2.53 -13.33%
Adjusted Per Share Value based on latest NOSH - 150,350
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 42.43 22.94 22.24 19.48 25.94 20.82 19.06 70.24%
EPS 5.30 3.33 3.26 2.22 3.26 1.93 2.28 75.21%
DPS 1.73 0.00 0.00 0.00 1.64 0.00 0.00 -
NAPS 1.1735 1.1054 1.0657 1.0245 0.5462 0.5433 0.9608 14.21%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 - - - -
Price 4.96 4.48 3.36 2.45 0.00 0.00 0.00 -
P/RPS 6.72 11.13 8.47 7.00 0.00 0.00 0.00 -
P/EPS 53.85 76.58 57.83 61.40 0.00 0.00 0.00 -
EY 1.86 1.31 1.73 1.63 0.00 0.00 0.00 -
DY 0.60 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 2.31 1.77 1.33 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 19/11/03 22/08/03 30/05/03 03/04/03 28/11/02 27/08/02 -
Price 5.65 4.44 4.26 2.97 2.40 0.00 0.00 -
P/RPS 7.66 11.03 10.74 8.49 5.05 0.00 0.00 -
P/EPS 61.35 75.90 73.32 74.44 40.27 0.00 0.00 -
EY 1.63 1.32 1.36 1.34 2.48 0.00 0.00 -
DY 0.53 0.00 0.00 0.00 1.25 0.00 0.00 -
P/NAPS 2.77 2.29 2.24 1.61 2.40 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