[TALAMT] QoQ TTM Result on 31-Oct-2003 [#3]

Stock
[TALAMT] TALAM TRANSFORM BERHAD
Announcement Date
14-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 7.0%
YoY- -7.83%
Quarter Report
Latest QR
Upcoming QR
TALAMT's Result
TALAMT's Financial Summary
View:
Show?
TTM Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 1,139,084 1,031,935 949,192 851,001 798,324 885,018 897,003 17.28%
PBT 110,097 91,976 75,436 56,874 57,463 53,879 58,334 52.78%
Tax -27,931 -28,599 -21,203 -20,681 -23,637 -21,554 -23,840 11.14%
NP 82,166 63,377 54,233 36,193 33,826 32,325 34,494 78.45%
-
NP to SH 82,166 63,377 54,233 36,193 33,826 32,325 34,494 78.45%
-
Tax Rate 25.37% 31.09% 28.11% 36.36% 41.13% 40.00% 40.87% -
Total Cost 1,056,918 968,558 894,959 814,808 764,498 852,693 862,509 14.52%
-
Net Worth 984,795 972,765 490,883 535,524 586,062 579,812 429,731 73.90%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div 14,637 23,248 23,248 8,610 8,610 - - -
Div Payout % 17.81% 36.68% 42.87% 23.79% 25.46% - - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 984,795 972,765 490,883 535,524 586,062 579,812 429,731 73.90%
NOSH 569,377 563,791 292,750 222,606 215,274 215,103 214,865 91.60%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 7.21% 6.14% 5.71% 4.25% 4.24% 3.65% 3.85% -
ROE 8.34% 6.52% 11.05% 6.76% 5.77% 5.58% 8.03% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 200.06 183.03 324.23 382.29 370.84 411.44 417.47 -38.78%
EPS 14.43 11.24 18.53 16.26 15.71 15.03 16.05 -6.85%
DPS 2.57 4.12 7.94 3.87 4.00 0.00 0.00 -
NAPS 1.7296 1.7254 1.6768 2.4057 2.7224 2.6955 2.00 -9.23%
Adjusted Per Share Value based on latest NOSH - 222,606
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 26.52 24.02 22.10 19.81 18.59 20.60 20.88 17.29%
EPS 1.91 1.48 1.26 0.84 0.79 0.75 0.80 78.72%
DPS 0.34 0.54 0.54 0.20 0.20 0.00 0.00 -
NAPS 0.2293 0.2265 0.1143 0.1247 0.1364 0.135 0.10 73.97%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 0.39 0.45 0.43 0.58 0.43 0.27 0.30 -
P/RPS 0.19 0.25 0.13 0.15 0.12 0.07 0.07 94.70%
P/EPS 2.70 4.00 2.32 3.57 2.74 1.80 1.87 27.77%
EY 37.00 24.98 43.08 28.03 36.54 55.66 53.51 -21.82%
DY 6.59 9.16 18.47 6.67 9.30 0.00 0.00 -
P/NAPS 0.23 0.26 0.26 0.24 0.16 0.10 0.15 33.00%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 08/09/04 23/06/04 25/02/04 14/11/03 21/10/03 26/06/03 26/03/03 -
Price 0.39 0.37 0.51 0.58 0.58 0.27 0.27 -
P/RPS 0.19 0.20 0.16 0.15 0.16 0.07 0.06 115.79%
P/EPS 2.70 3.29 2.75 3.57 3.69 1.80 1.68 37.24%
EY 37.00 30.38 36.32 28.03 27.09 55.66 59.46 -27.13%
DY 6.59 11.14 15.57 6.67 6.90 0.00 0.00 -
P/NAPS 0.23 0.21 0.30 0.24 0.21 0.10 0.14 39.27%

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