[TRANMIL] QoQ TTM 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- 7.57%
YoY- 6.52%
Quarter Report
Latest QR
Upcoming QR
TRANMIL's Result
TRANMIL's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 244,635 238,911 230,342 219,278 199,194 188,120 181,438 22.02%
PBT 52,599 50,392 45,703 43,508 40,070 34,856 33,295 35.60%
Tax -20,007 -21,588 -21,988 -21,639 -19,740 -15,941 -12,643 35.75%
NP 32,592 28,804 23,715 21,869 20,330 18,915 20,652 35.51%
-
NP to SH 32,592 28,804 23,715 21,869 20,330 18,915 20,652 35.51%
-
Tax Rate 38.04% 42.84% 48.11% 49.74% 49.26% 45.73% 37.97% -
Total Cost 212,043 210,107 206,627 197,409 178,864 169,205 160,786 20.23%
-
Net Worth 298,494 151,462 150,350 147,507 146,714 205,100 190,437 34.89%
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 4,425 4,425 4,425 2,789 2,789 2,789 35.99%
Div Payout % 13.58% 15.36% 18.66% 20.24% 13.72% 14.75% 13.51% -
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 298,494 151,462 150,350 147,507 146,714 205,100 190,437 34.89%
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 13.32% 12.06% 10.30% 9.97% 10.21% 10.05% 11.38% -
ROE 10.92% 19.02% 15.77% 14.83% 13.86% 9.22% 10.84% -
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 159.00 157.74 153.20 148.66 135.77 183.44 190.55 -11.35%
EPS 21.18 19.02 15.77 14.83 13.86 18.44 21.69 -1.57%
DPS 2.88 2.92 2.94 3.00 1.90 2.72 2.93 -1.13%
NAPS 1.94 1.00 1.00 1.00 1.00 2.00 2.00 -2.00%
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 90.59 88.47 85.30 81.20 73.76 69.66 67.19 22.02%
EPS 12.07 10.67 8.78 8.10 7.53 7.00 7.65 35.49%
DPS 1.64 1.64 1.64 1.64 1.03 1.03 1.03 36.31%
NAPS 1.1054 0.5609 0.5568 0.5462 0.5433 0.7595 0.7052 34.90%
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 2.82 2.13 1.60 0.00 0.00 0.00 0.00 -
P/EPS 21.15 17.67 15.53 0.00 0.00 0.00 0.00 -
EY 4.73 5.66 6.44 0.00 0.00 0.00 0.00 -
DY 0.64 0.87 1.20 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 3.36 2.45 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 2.79 2.70 1.94 1.61 0.00 0.00 0.00 -
P/EPS 20.96 22.40 18.83 16.19 0.00 0.00 0.00 -
EY 4.77 4.46 5.31 6.18 0.00 0.00 0.00 -
DY 0.65 0.69 0.99 1.25 0.00 0.00 0.00 -
P/NAPS 2.29 4.26 2.97 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