[TRANMIL] YoY Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[TRANMIL] TRANSMILE GROUP BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 6.78%
YoY- -1.51%
Quarter Report
Latest QR
Upcoming QR
TRANMIL's Result
TRANMIL's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 299,524 218,088 174,593 149,236 130,734 111,917 79,203 -1.40%
PBT 49,800 48,362 37,818 28,727 19,598 14,962 9,965 -1.69%
Tax -14,843 -21,066 -14,018 -15,650 -6,320 -5,630 -2,709 -1.79%
NP 34,957 27,296 23,800 13,077 13,278 9,332 7,256 -1.65%
-
NP to SH 34,957 27,296 23,800 13,077 13,278 9,332 7,256 -1.65%
-
Tax Rate 29.81% 43.56% 37.07% 54.48% 32.25% 37.63% 27.19% -
Total Cost 264,567 190,792 150,793 136,159 117,456 102,585 71,947 -1.37%
-
Net Worth 642,277 348,155 298,654 145,044 221,611 128,975 9,440,000 2.89%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 642,277 348,155 298,654 145,044 221,611 128,975 9,440,000 2.89%
NOSH 214,092 158,974 153,945 145,044 93,507 44,018 40,000 -1.76%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 11.67% 12.52% 13.63% 8.76% 10.16% 8.34% 9.16% -
ROE 5.44% 7.84% 7.97% 9.02% 5.99% 7.24% 0.08% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 139.90 137.18 113.41 102.89 139.81 254.25 198.01 0.36%
EPS 16.33 17.17 15.46 8.75 14.20 21.20 18.10 0.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 2.19 1.94 1.00 2.37 2.93 236.00 4.75%
Adjusted Per Share Value based on latest NOSH - 146,714
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 110.92 80.76 64.65 55.26 48.41 41.44 29.33 -1.40%
EPS 12.94 10.11 8.81 4.84 4.92 3.46 2.69 -1.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3784 1.2893 1.106 0.5371 0.8207 0.4776 34.9574 2.89%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 - - - - -
Price 10.60 7.25 4.48 0.00 0.00 0.00 0.00 -
P/RPS 7.58 5.28 3.95 0.00 0.00 0.00 0.00 -100.00%
P/EPS 64.92 42.22 28.98 0.00 0.00 0.00 0.00 -100.00%
EY 1.54 2.37 3.45 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 3.31 2.31 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 16/11/05 10/11/04 19/11/03 28/11/02 30/11/01 30/11/00 30/11/99 -
Price 10.40 8.25 4.44 0.00 0.00 0.00 0.00 -
P/RPS 7.43 6.01 3.91 0.00 0.00 0.00 0.00 -100.00%
P/EPS 63.69 48.05 28.72 0.00 0.00 0.00 0.00 -100.00%
EY 1.57 2.08 3.48 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 3.47 3.77 2.29 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