[TALAMT] QoQ TTM Result on 31-Jul-2002 [#2]

Stock
[TALAMT] TALAM TRANSFORM BERHAD
Announcement Date
26-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jul-2002 [#2]
Profit Trend
QoQ- 17.13%
YoY- 76.03%
Quarter Report
Latest QR
Upcoming QR
TALAMT's Result
TALAMT's Financial Summary
View:
Show?
TTM Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 885,018 897,003 927,751 939,331 861,830 771,656 667,302 20.77%
PBT 53,879 58,334 62,080 63,377 55,495 45,356 39,415 23.24%
Tax -21,554 -23,840 -22,811 -22,569 -20,655 -19,674 -15,995 22.06%
NP 32,325 34,494 39,269 40,808 34,840 25,682 23,420 24.03%
-
NP to SH 32,325 34,494 39,269 40,808 34,840 25,682 23,420 24.03%
-
Tax Rate 40.00% 40.87% 36.74% 35.61% 37.22% 43.38% 40.58% -
Total Cost 852,693 862,509 888,482 898,523 826,990 745,974 643,882 20.65%
-
Net Worth 579,812 429,731 563,292 554,520 547,738 533,143 528,672 6.36%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div - - - - - 6,454 6,456 -
Div Payout % - - - - - 25.13% 27.57% -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 579,812 429,731 563,292 554,520 547,738 533,143 528,672 6.36%
NOSH 215,103 214,865 215,161 215,381 215,373 215,142 215,485 -0.11%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 3.65% 3.85% 4.23% 4.34% 4.04% 3.33% 3.51% -
ROE 5.58% 8.03% 6.97% 7.36% 6.36% 4.82% 4.43% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 411.44 417.47 431.19 436.12 400.16 358.67 309.67 20.91%
EPS 15.03 16.05 18.25 18.95 16.18 11.94 10.87 24.18%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 3.00 -
NAPS 2.6955 2.00 2.618 2.5746 2.5432 2.4781 2.4534 6.49%
Adjusted Per Share Value based on latest NOSH - 215,381
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 18.73 18.99 19.64 19.88 18.24 16.33 14.12 20.78%
EPS 0.68 0.73 0.83 0.86 0.74 0.54 0.50 22.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.14 0.14 -
NAPS 0.1227 0.091 0.1192 0.1174 0.1159 0.1129 0.1119 6.35%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 -
Price 0.27 0.30 0.30 0.33 0.34 0.30 0.28 -
P/RPS 0.07 0.07 0.07 0.08 0.08 0.08 0.09 -15.46%
P/EPS 1.80 1.87 1.64 1.74 2.10 2.51 2.58 -21.38%
EY 55.66 53.51 60.84 57.41 47.58 39.79 38.82 27.23%
DY 0.00 0.00 0.00 0.00 0.00 10.00 10.71 -
P/NAPS 0.10 0.15 0.11 0.13 0.13 0.12 0.11 -6.17%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 26/06/03 26/03/03 30/12/02 26/09/02 27/06/02 27/03/02 28/12/01 -
Price 0.27 0.27 0.28 0.30 0.32 0.31 0.29 -
P/RPS 0.07 0.06 0.06 0.07 0.08 0.09 0.09 -15.46%
P/EPS 1.80 1.68 1.53 1.58 1.98 2.60 2.67 -23.17%
EY 55.66 59.46 65.18 63.16 50.55 38.51 37.48 30.25%
DY 0.00 0.00 0.00 0.00 0.00 9.68 10.34 -
P/NAPS 0.10 0.14 0.11 0.12 0.13 0.13 0.12 -11.47%

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