[TRANMIL] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[TRANMIL] TRANSMILE GROUP BHD
Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 0.48%
YoY- 29.19%
Quarter Report
Latest QR
Upcoming QR
TRANMIL's Result
TRANMIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 210,428 219,278 198,981 186,050 166,172 180,692 174,312 13.38%
PBT 44,240 43,508 38,302 36,702 35,460 30,941 26,130 42.09%
Tax -20,244 -21,639 -20,866 -12,208 -11,084 -10,410 -8,426 79.47%
NP 23,996 21,869 17,436 24,494 24,376 20,531 17,704 22.49%
-
NP to SH 23,996 21,869 17,436 24,494 24,376 20,531 17,704 22.49%
-
Tax Rate 45.76% 49.74% 54.48% 33.26% 31.26% 33.64% 32.25% -
Total Cost 186,432 197,409 181,545 161,556 141,796 160,161 156,608 12.33%
-
Net Worth 276,645 265,331 145,044 260,377 235,190 225,841 221,611 15.95%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 4,422 - - - 1,866 - -
Div Payout % - 20.22% - - - 9.09% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 276,645 265,331 145,044 260,377 235,190 225,841 221,611 15.95%
NOSH 150,350 147,406 145,044 102,915 95,218 93,322 93,507 37.28%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 11.40% 9.97% 8.76% 13.17% 14.67% 11.36% 10.16% -
ROE 8.67% 8.24% 12.02% 9.41% 10.36% 9.09% 7.99% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 139.96 148.76 137.19 180.78 174.52 193.62 186.42 -17.40%
EPS 15.96 14.51 11.67 23.80 25.60 22.00 18.93 -10.76%
DPS 0.00 3.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.84 1.80 1.00 2.53 2.47 2.42 2.37 -15.54%
Adjusted Per Share Value based on latest NOSH - 102,550
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 77.92 81.20 73.69 68.90 61.54 66.91 64.55 13.38%
EPS 8.89 8.10 6.46 9.07 9.03 7.60 6.56 22.48%
DPS 0.00 1.64 0.00 0.00 0.00 0.69 0.00 -
NAPS 1.0245 0.9826 0.5371 0.9642 0.8709 0.8363 0.8207 15.95%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 - - - - - - -
Price 2.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.75 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 15.35 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 6.51 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 1.33 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 03/04/03 28/11/02 27/08/02 24/05/02 28/02/02 30/11/01 -
Price 2.97 2.40 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.12 1.61 0.00 0.00 0.00 0.00 0.00 -
P/EPS 18.61 16.18 0.00 0.00 0.00 0.00 0.00 -
EY 5.37 6.18 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 1.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.33 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