[TRANMIL] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[TRANMIL] TRANSMILE GROUP BHD
Announcement Date
24-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 0.59%
YoY- 12.03%
Quarter Report
Latest QR
Upcoming QR
TRANMIL's Result
TRANMIL's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 219,278 199,194 188,120 181,438 180,692 190,898 182,987 12.78%
PBT 43,508 40,070 34,856 33,295 30,941 30,355 31,034 25.18%
Tax -21,639 -19,740 -15,941 -12,643 -10,410 -9,997 -10,923 57.53%
NP 21,869 20,330 18,915 20,652 20,531 20,358 20,111 5.72%
-
NP to SH 21,869 20,330 18,915 20,652 20,531 20,358 20,111 5.72%
-
Tax Rate 49.74% 49.26% 45.73% 37.97% 33.64% 32.93% 35.20% -
Total Cost 197,409 178,864 169,205 160,786 160,161 170,540 162,876 13.63%
-
Net Worth 147,507 146,714 205,100 190,437 185,974 185,268 216,980 -22.63%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 4,425 2,789 2,789 2,789 2,789 2,308 2,308 54.14%
Div Payout % 20.24% 13.72% 14.75% 13.51% 13.59% 11.34% 11.48% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 147,507 146,714 205,100 190,437 185,974 185,268 216,980 -22.63%
NOSH 147,507 146,714 102,550 95,218 92,987 92,634 93,931 34.99%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 9.97% 10.21% 10.05% 11.38% 11.36% 10.66% 10.99% -
ROE 14.83% 13.86% 9.22% 10.84% 11.04% 10.99% 9.27% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 148.66 135.77 183.44 190.55 194.32 206.08 194.81 -16.45%
EPS 14.83 13.86 18.44 21.69 22.08 21.98 21.41 -21.66%
DPS 3.00 1.90 2.72 2.93 3.00 2.49 2.46 14.10%
NAPS 1.00 1.00 2.00 2.00 2.00 2.00 2.31 -42.68%
Adjusted Per Share Value based on latest NOSH - 95,218
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 81.20 73.76 69.66 67.19 66.91 70.69 67.76 12.78%
EPS 8.10 7.53 7.00 7.65 7.60 7.54 7.45 5.71%
DPS 1.64 1.03 1.03 1.03 1.03 0.85 0.85 54.79%
NAPS 0.5462 0.5433 0.7595 0.7052 0.6887 0.6861 0.8035 -22.63%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 03/04/03 28/11/02 27/08/02 24/05/02 28/02/02 30/11/01 29/08/01 -
Price 2.40 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.61 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 16.19 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 6.18 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 1.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 0.00 0.00 0.00 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