[TRANMIL] YoY Quarter 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- 68.66%
YoY- 21.22%
Quarter Report
Latest QR
Upcoming QR
TRANMIL's Result
TRANMIL's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 250,555 128,124 114,576 70,042 49,958 60,164 31,880 -2.16%
PBT 60,591 39,329 27,708 14,781 11,343 10,757 5,800 -2.46%
Tax -20,701 -21,169 -13,401 -5,989 -4,090 -3,677 -1,447 -2.78%
NP 39,890 18,160 14,307 8,792 7,253 7,080 4,353 -2.32%
-
NP to SH 39,890 18,160 14,307 8,792 7,253 7,080 4,353 -2.32%
-
Tax Rate 34.17% 53.83% 48.37% 40.52% 36.06% 34.18% 24.95% -
Total Cost 210,665 109,964 100,269 61,250 42,705 53,084 27,527 -2.14%
-
Net Worth 876,553 534,016 316,897 147,507 225,028 170,843 110,370 -2.17%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - 5,134 4,660 4,425 2,789 - - -
Div Payout % - 28.28% 32.57% 50.33% 38.46% - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 876,553 534,016 316,897 147,507 225,028 170,843 110,370 -2.17%
NOSH 219,138 171,159 155,342 147,507 92,987 76,956 41,337 -1.75%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 15.92% 14.17% 12.49% 12.55% 14.52% 11.77% 13.65% -
ROE 4.55% 3.40% 4.51% 5.96% 3.22% 4.14% 3.94% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 114.34 74.86 73.76 47.48 53.73 78.18 77.12 -0.41%
EPS 17.48 10.61 9.21 5.83 7.80 9.20 6.20 -1.09%
DPS 0.00 3.00 3.00 3.00 3.00 0.00 0.00 -
NAPS 4.00 3.12 2.04 1.00 2.42 2.22 2.67 -0.42%
Adjusted Per Share Value based on latest NOSH - 147,507
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 92.78 47.45 42.43 25.94 18.50 22.28 11.81 -2.16%
EPS 14.77 6.72 5.30 3.26 2.69 2.62 1.61 -2.32%
DPS 0.00 1.90 1.73 1.64 1.03 0.00 0.00 -
NAPS 3.246 1.9775 1.1735 0.5462 0.8333 0.6327 0.4087 -2.17%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 - - - - -
Price 10.60 8.90 4.96 0.00 0.00 0.00 0.00 -
P/RPS 9.27 11.89 6.72 0.00 0.00 0.00 0.00 -100.00%
P/EPS 58.23 83.88 53.85 0.00 0.00 0.00 0.00 -100.00%
EY 1.72 1.19 1.86 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.34 0.60 0.00 0.00 0.00 0.00 -
P/NAPS 2.65 2.85 2.43 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 15/02/06 18/02/05 26/02/04 03/04/03 28/02/02 05/03/01 29/02/00 -
Price 11.70 9.30 5.65 2.40 0.00 0.00 0.00 -
P/RPS 10.23 12.42 7.66 5.05 0.00 0.00 0.00 -100.00%
P/EPS 64.27 87.65 61.35 40.27 0.00 0.00 0.00 -100.00%
EY 1.56 1.14 1.63 2.48 0.00 0.00 0.00 -100.00%
DY 0.00 0.32 0.53 1.25 0.00 0.00 0.00 -
P/NAPS 2.93 2.98 2.77 2.40 0.00 0.00 0.00 -100.00%

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