[TRANMIL] QoQ Annualized 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- 25.42%
YoY- 6.52%
Quarter Report
Latest QR
Upcoming QR
TRANMIL's Result
TRANMIL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 232,790 225,316 210,428 219,278 198,981 186,050 166,172 25.17%
PBT 50,424 50,470 44,240 43,508 38,302 36,702 35,460 26.42%
Tax -18,690 -20,872 -20,244 -21,639 -20,866 -12,208 -11,084 41.62%
NP 31,733 29,598 23,996 21,869 17,436 24,494 24,376 19.20%
-
NP to SH 31,733 29,598 23,996 21,869 17,436 24,494 24,376 19.20%
-
Tax Rate 37.07% 41.36% 45.76% 49.74% 54.48% 33.26% 31.26% -
Total Cost 201,057 195,718 186,432 197,409 181,545 161,556 141,796 26.18%
-
Net Worth 298,654 287,506 276,645 265,331 145,044 260,377 235,190 17.24%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 4,422 - - - -
Div Payout % - - - 20.22% - - - -
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 298,654 287,506 276,645 265,331 145,044 260,377 235,190 17.24%
NOSH 153,945 151,319 150,350 147,406 145,044 102,915 95,218 37.71%
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 13.63% 13.14% 11.40% 9.97% 8.76% 13.17% 14.67% -
ROE 10.63% 10.29% 8.67% 8.24% 12.02% 9.41% 10.36% -
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 151.22 148.90 139.96 148.76 137.19 180.78 174.52 -9.10%
EPS 20.61 19.56 15.96 14.51 11.67 23.80 25.60 -13.44%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.94 1.90 1.84 1.80 1.00 2.53 2.47 -14.85%
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 86.21 83.44 77.92 81.20 73.69 68.90 61.54 25.17%
EPS 11.75 10.96 8.89 8.10 6.46 9.07 9.03 19.16%
DPS 0.00 0.00 0.00 1.64 0.00 0.00 0.00 -
NAPS 1.106 1.0647 1.0245 0.9826 0.5371 0.9642 0.8709 17.25%
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 2.96 2.26 1.75 0.00 0.00 0.00 0.00 -
P/EPS 21.73 17.18 15.35 0.00 0.00 0.00 0.00 -
EY 4.60 5.82 6.51 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 2.31 1.77 1.33 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 2.94 2.86 2.12 1.61 0.00 0.00 0.00 -
P/EPS 21.54 21.78 18.61 16.18 0.00 0.00 0.00 -
EY 4.64 4.59 5.37 6.18 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 1.25 0.00 0.00 0.00 -
P/NAPS 2.29 2.24 1.61 1.33 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