[TRANMIL] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[TRANMIL] TRANSMILE GROUP BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 8.44%
YoY- 14.83%
Quarter Report
Latest QR
Upcoming QR
TRANMIL's Result
TRANMIL's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 289,169 244,635 238,911 230,342 219,278 199,194 188,120 33.08%
PBT 65,526 52,599 50,392 45,703 43,508 40,070 34,856 52.14%
Tax -27,419 -20,007 -21,588 -21,988 -21,639 -19,740 -15,941 43.41%
NP 38,107 32,592 28,804 23,715 21,869 20,330 18,915 59.31%
-
NP to SH 38,107 32,592 28,804 23,715 21,869 20,330 18,915 59.31%
-
Tax Rate 41.84% 38.04% 42.84% 48.11% 49.74% 49.26% 45.73% -
Total Cost 251,062 212,043 210,107 206,627 197,409 178,864 169,205 29.99%
-
Net Worth 316,897 298,494 151,462 150,350 147,507 146,714 205,100 33.54%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 4,660 4,425 4,425 4,425 4,425 2,789 2,789 40.67%
Div Payout % 12.23% 13.58% 15.36% 18.66% 20.24% 13.72% 14.75% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 316,897 298,494 151,462 150,350 147,507 146,714 205,100 33.54%
NOSH 155,342 153,863 151,462 150,350 147,507 146,714 102,550 31.79%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 13.18% 13.32% 12.06% 10.30% 9.97% 10.21% 10.05% -
ROE 12.03% 10.92% 19.02% 15.77% 14.83% 13.86% 9.22% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 186.15 159.00 157.74 153.20 148.66 135.77 183.44 0.97%
EPS 24.53 21.18 19.02 15.77 14.83 13.86 18.44 20.89%
DPS 3.00 2.88 2.92 2.94 3.00 1.90 2.72 6.73%
NAPS 2.04 1.94 1.00 1.00 1.00 1.00 2.00 1.32%
Adjusted Per Share Value based on latest NOSH - 150,350
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 107.08 90.59 88.47 85.30 81.20 73.76 69.66 33.08%
EPS 14.11 12.07 10.67 8.78 8.10 7.53 7.00 59.36%
DPS 1.73 1.64 1.64 1.64 1.64 1.03 1.03 41.16%
NAPS 1.1735 1.1054 0.5609 0.5568 0.5462 0.5433 0.7595 33.54%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 - - - -
Price 4.96 4.48 3.36 2.45 0.00 0.00 0.00 -
P/RPS 2.66 2.82 2.13 1.60 0.00 0.00 0.00 -
P/EPS 20.22 21.15 17.67 15.53 0.00 0.00 0.00 -
EY 4.95 4.73 5.66 6.44 0.00 0.00 0.00 -
DY 0.60 0.64 0.87 1.20 0.00 0.00 0.00 -
P/NAPS 2.43 2.31 3.36 2.45 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 19/11/03 22/08/03 30/05/03 03/04/03 28/11/02 27/08/02 -
Price 5.65 4.44 4.26 2.97 2.40 0.00 0.00 -
P/RPS 3.04 2.79 2.70 1.94 1.61 0.00 0.00 -
P/EPS 23.03 20.96 22.40 18.83 16.19 0.00 0.00 -
EY 4.34 4.77 4.46 5.31 6.18 0.00 0.00 -
DY 0.53 0.65 0.69 0.99 1.25 0.00 0.00 -
P/NAPS 2.77 2.29 4.26 2.97 2.40 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