[TRANMIL] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[TRANMIL] TRANSMILE GROUP BHD
Announcement Date
18-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 21.27%
YoY- 15.36%
Quarter Report
Latest QR
Upcoming QR
TRANMIL's Result
TRANMIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 285,316 346,180 290,784 253,116 237,016 289,169 232,790 14.51%
PBT 55,124 86,620 64,482 61,168 54,128 65,526 50,424 6.11%
Tax -16,880 -41,157 -28,088 -27,024 -25,972 -27,419 -18,690 -6.55%
NP 38,244 45,463 36,394 34,144 28,156 38,107 31,733 13.23%
-
NP to SH 38,244 45,463 36,394 34,144 28,156 38,107 31,733 13.23%
-
Tax Rate 30.62% 47.51% 43.56% 44.18% 47.98% 41.84% 37.07% -
Total Cost 247,072 300,717 254,389 218,972 208,860 251,062 201,057 14.71%
-
Net Worth 404,336 626,625 348,155 339,851 329,754 316,911 298,654 22.35%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 5,136 - - - 4,660 - -
Div Payout % - 11.30% - - - 12.23% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 404,336 626,625 348,155 339,851 329,754 316,911 298,654 22.35%
NOSH 202,168 171,209 158,974 158,809 158,536 155,348 153,945 19.90%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 13.40% 13.13% 12.52% 13.49% 11.88% 13.18% 13.63% -
ROE 9.46% 7.26% 10.45% 10.05% 8.54% 12.02% 10.63% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 141.13 202.20 182.91 159.38 149.50 186.14 151.22 -4.49%
EPS 18.00 26.55 22.89 21.50 17.76 24.53 20.61 -8.62%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.00 3.66 2.19 2.14 2.08 2.04 1.94 2.04%
Adjusted Per Share Value based on latest NOSH - 158,749
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 105.66 128.19 107.68 93.73 87.77 107.08 86.21 14.51%
EPS 14.16 16.84 13.48 12.64 10.43 14.11 11.75 13.23%
DPS 0.00 1.90 0.00 0.00 0.00 1.73 0.00 -
NAPS 1.4973 2.3205 1.2893 1.2585 1.2211 1.1736 1.106 22.35%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 9.50 8.90 7.25 6.80 6.80 4.96 4.48 -
P/RPS 6.73 4.40 3.96 4.27 4.55 2.66 2.96 72.82%
P/EPS 50.22 33.52 31.67 31.63 38.29 20.22 21.73 74.71%
EY 1.99 2.98 3.16 3.16 2.61 4.95 4.60 -42.77%
DY 0.00 0.34 0.00 0.00 0.00 0.60 0.00 -
P/NAPS 4.75 2.43 3.31 3.18 3.27 2.43 2.31 61.63%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 24/05/05 18/02/05 10/11/04 18/08/04 19/05/04 26/02/04 19/11/03 -
Price 10.00 9.30 8.25 6.85 6.15 5.65 4.44 -
P/RPS 7.09 4.60 4.51 4.30 4.11 3.04 2.94 79.73%
P/EPS 52.86 35.02 36.04 31.86 34.63 23.03 21.54 81.83%
EY 1.89 2.86 2.77 3.14 2.89 4.34 4.64 -45.02%
DY 0.00 0.32 0.00 0.00 0.00 0.53 0.00 -
P/NAPS 5.00 2.54 3.77 3.20 2.96 2.77 2.29 68.22%

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