[TALAMT] QoQ Annualized Quarter Result on 31-Oct-2002 [#3]

Stock
[TALAMT] TALAM TRANSFORM BERHAD
Announcement Date
30-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- -16.25%
YoY- 85.72%
Quarter Report
Latest QR
Upcoming QR
TALAMT's Result
TALAMT's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 780,718 879,340 897,003 891,309 986,746 934,120 771,656 0.78%
PBT 68,562 55,148 58,333 60,389 70,300 72,968 45,356 31.81%
Tax -23,030 -9,636 -23,840 -21,141 -23,434 -18,780 -19,674 11.10%
NP 45,532 45,512 34,493 39,248 46,866 54,188 25,682 46.63%
-
NP to SH 45,532 45,512 34,493 39,248 46,866 54,188 25,682 46.63%
-
Tax Rate 33.59% 17.47% 40.87% 35.01% 33.33% 25.74% 43.38% -
Total Cost 735,186 833,828 862,510 852,061 939,880 879,932 745,974 -0.96%
-
Net Worth 585,804 579,812 568,426 563,741 554,509 547,738 533,466 6.45%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div 17,214 - - - - - 6,458 92.59%
Div Payout % 37.81% - - - - - 25.15% -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 585,804 579,812 568,426 563,741 554,509 547,738 533,466 6.45%
NOSH 215,179 215,103 215,125 215,332 215,376 215,373 215,272 -0.02%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 5.83% 5.18% 3.85% 4.40% 4.75% 5.80% 3.33% -
ROE 7.77% 7.85% 6.07% 6.96% 8.45% 9.89% 4.81% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 362.82 408.80 416.97 413.92 458.15 433.72 358.46 0.81%
EPS 21.16 21.12 16.02 18.23 21.76 25.16 11.93 46.68%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 3.00 92.64%
NAPS 2.7224 2.6955 2.6423 2.618 2.5746 2.5432 2.4781 6.48%
Adjusted Per Share Value based on latest NOSH - 215,161
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 16.53 18.61 18.99 18.87 20.89 19.77 16.33 0.81%
EPS 0.96 0.96 0.73 0.83 0.99 1.15 0.54 46.90%
DPS 0.36 0.00 0.00 0.00 0.00 0.00 0.14 88.01%
NAPS 0.124 0.1227 0.1203 0.1193 0.1174 0.1159 0.1129 6.46%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 0.43 0.27 0.30 0.30 0.33 0.34 0.30 -
P/RPS 0.12 0.07 0.07 0.07 0.07 0.08 0.08 31.13%
P/EPS 2.03 1.28 1.87 1.65 1.52 1.35 2.51 -13.22%
EY 49.21 78.36 53.45 60.76 65.94 74.00 39.77 15.30%
DY 18.60 0.00 0.00 0.00 0.00 0.00 10.00 51.41%
P/NAPS 0.16 0.10 0.11 0.11 0.13 0.13 0.12 21.20%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 21/10/03 26/06/03 26/03/03 30/12/02 26/09/02 27/06/02 27/03/02 -
Price 0.58 0.27 0.27 0.28 0.30 0.32 0.31 -
P/RPS 0.16 0.07 0.06 0.07 0.07 0.07 0.09 46.90%
P/EPS 2.74 1.28 1.68 1.54 1.38 1.27 2.60 3.56%
EY 36.48 78.36 59.38 65.10 72.53 78.63 38.48 -3.50%
DY 13.79 0.00 0.00 0.00 0.00 0.00 9.68 26.68%
P/NAPS 0.21 0.10 0.10 0.11 0.12 0.13 0.13 37.79%

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