[TRANMIL] YoY 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
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 313,070 253,116 225,316 186,050 171,194 149,382 104,976 -1.15%
PBT 61,738 61,168 50,470 36,702 28,872 18,242 10,914 -1.82%
Tax -18,714 -27,024 -20,872 -12,208 -9,912 -6,680 -2,562 -2.09%
NP 43,024 34,144 29,598 24,494 18,960 11,562 8,352 -1.72%
-
NP to SH 43,024 34,144 29,598 24,494 18,960 11,562 8,352 -1.72%
-
Tax Rate 30.31% 44.18% 41.36% 33.26% 34.33% 36.62% 23.47% -
Total Cost 270,046 218,972 195,718 161,556 152,234 137,820 96,624 -1.08%
-
Net Worth 648,075 339,851 287,506 260,377 214,694 125,328 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 648,075 339,851 287,506 260,377 214,694 125,328 0 -100.00%
NOSH 216,025 158,809 151,319 102,915 92,941 44,129 40,153 -1.77%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 13.74% 13.49% 13.14% 13.17% 11.08% 7.74% 7.96% -
ROE 6.64% 10.05% 10.29% 9.41% 8.83% 9.23% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 144.92 159.38 148.90 180.78 184.20 338.51 261.43 0.62%
EPS 20.52 21.50 19.56 23.80 20.40 26.20 20.80 0.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 2.14 1.90 2.53 2.31 2.84 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 102,550
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 115.93 93.73 83.44 68.90 63.40 55.32 38.87 -1.15%
EPS 15.93 12.64 10.96 9.07 7.02 4.28 3.09 -1.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3999 1.2585 1.0647 0.9642 0.795 0.4641 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 - - - - -
Price 10.60 6.80 3.36 0.00 0.00 0.00 0.00 -
P/RPS 7.31 4.27 2.26 0.00 0.00 0.00 0.00 -100.00%
P/EPS 53.22 31.63 17.18 0.00 0.00 0.00 0.00 -100.00%
EY 1.88 3.16 5.82 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.53 3.18 1.77 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 17/08/05 18/08/04 22/08/03 27/08/02 29/08/01 28/08/00 - -
Price 10.60 6.85 4.26 0.00 0.00 0.00 0.00 -
P/RPS 7.31 4.30 2.86 0.00 0.00 0.00 0.00 -100.00%
P/EPS 53.22 31.86 21.78 0.00 0.00 0.00 0.00 -100.00%
EY 1.88 3.14 4.59 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.53 3.20 2.24 0.00 0.00 0.00 0.00 -100.00%

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