[TALAMT] QoQ TTM Result on 30-Apr-2002 [#1]

Stock
[TALAMT] TALAM TRANSFORM BERHAD
Announcement Date
27-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2002 [#1]
Profit Trend
QoQ- 35.66%
YoY- 36.84%
Quarter Report
Latest QR
Upcoming QR
TALAMT's Result
TALAMT's Financial Summary
View:
Show?
TTM Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 897,003 927,751 939,331 861,830 771,656 667,302 602,502 30.28%
PBT 58,334 62,080 63,377 55,495 45,356 39,415 41,320 25.76%
Tax -23,840 -22,811 -22,569 -20,655 -19,674 -15,995 -18,137 19.93%
NP 34,494 39,269 40,808 34,840 25,682 23,420 23,183 30.23%
-
NP to SH 34,494 39,269 40,808 34,840 25,682 23,420 23,183 30.23%
-
Tax Rate 40.87% 36.74% 35.61% 37.22% 43.38% 40.58% 43.89% -
Total Cost 862,509 888,482 898,523 826,990 745,974 643,882 579,319 30.29%
-
Net Worth 429,731 563,292 554,520 547,738 533,143 528,672 521,097 -12.02%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div - - - - 6,454 6,456 6,456 -
Div Payout % - - - - 25.13% 27.57% 27.85% -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 429,731 563,292 554,520 547,738 533,143 528,672 521,097 -12.02%
NOSH 214,865 215,161 215,381 215,373 215,142 215,485 215,329 -0.14%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 3.85% 4.23% 4.34% 4.04% 3.33% 3.51% 3.85% -
ROE 8.03% 6.97% 7.36% 6.36% 4.82% 4.43% 4.45% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 417.47 431.19 436.12 400.16 358.67 309.67 279.80 30.47%
EPS 16.05 18.25 18.95 16.18 11.94 10.87 10.77 30.37%
DPS 0.00 0.00 0.00 0.00 3.00 3.00 3.00 -
NAPS 2.00 2.618 2.5746 2.5432 2.4781 2.4534 2.42 -11.90%
Adjusted Per Share Value based on latest NOSH - 215,373
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 20.26 20.95 21.21 19.46 17.43 15.07 13.61 30.27%
EPS 0.78 0.89 0.92 0.79 0.58 0.53 0.52 30.94%
DPS 0.00 0.00 0.00 0.00 0.15 0.15 0.15 -
NAPS 0.097 0.1272 0.1252 0.1237 0.1204 0.1194 0.1177 -12.06%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 -
Price 0.30 0.30 0.33 0.34 0.30 0.28 0.31 -
P/RPS 0.07 0.07 0.08 0.08 0.08 0.09 0.11 -25.95%
P/EPS 1.87 1.64 1.74 2.10 2.51 2.58 2.88 -24.95%
EY 53.51 60.84 57.41 47.58 39.79 38.82 34.73 33.29%
DY 0.00 0.00 0.00 0.00 10.00 10.71 9.68 -
P/NAPS 0.15 0.11 0.13 0.13 0.12 0.11 0.13 9.98%
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 26/03/03 30/12/02 26/09/02 27/06/02 27/03/02 28/12/01 28/09/01 -
Price 0.27 0.28 0.30 0.32 0.31 0.29 0.29 -
P/RPS 0.06 0.06 0.07 0.08 0.09 0.09 0.10 -28.79%
P/EPS 1.68 1.53 1.58 1.98 2.60 2.67 2.69 -26.87%
EY 59.46 65.18 63.16 50.55 38.51 37.48 37.13 36.76%
DY 0.00 0.00 0.00 0.00 9.68 10.34 10.34 -
P/NAPS 0.14 0.11 0.12 0.13 0.13 0.12 0.12 10.79%

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