[TRANMIL] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[TRANMIL] TRANSMILE GROUP BHD
Announcement Date
17-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 12.5%
YoY- 26.01%
Quarter Report
Latest QR
Upcoming QR
TRANMIL's Result
TRANMIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 628,748 550,078 399,365 313,070 285,316 346,180 290,784 67.29%
PBT -32,920 110,390 66,400 61,738 55,124 86,620 64,482 -
Tax -1,020 -35,543 -19,790 -18,714 -16,880 -41,157 -28,088 -89.05%
NP -33,940 74,847 46,609 43,024 38,244 45,463 36,394 -
-
NP to SH -33,940 74,847 46,609 43,024 38,244 45,463 36,394 -
-
Tax Rate - 32.20% 29.80% 30.31% 30.62% 47.51% 43.56% -
Total Cost 662,688 475,231 352,756 270,046 247,072 300,717 254,389 89.43%
-
Net Worth 935,480 876,264 642,277 648,075 404,336 626,625 348,155 93.39%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - 5,136 - -
Div Payout % - - - - - 11.30% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 935,480 876,264 642,277 648,075 404,336 626,625 348,155 93.39%
NOSH 233,870 219,066 214,092 216,025 202,168 171,209 158,974 29.38%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -5.40% 13.61% 11.67% 13.74% 13.40% 13.13% 12.52% -
ROE -3.63% 8.54% 7.26% 6.64% 9.46% 7.26% 10.45% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 268.84 251.10 186.54 144.92 141.13 202.20 182.91 29.30%
EPS -14.52 33.91 21.77 20.52 18.00 26.55 22.89 -
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 4.00 4.00 3.00 3.00 2.00 3.66 2.19 49.47%
Adjusted Per Share Value based on latest NOSH - 216,137
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 232.83 203.70 147.89 115.93 105.66 128.19 107.68 67.29%
EPS -12.57 27.72 17.26 15.93 14.16 16.84 13.48 -
DPS 0.00 0.00 0.00 0.00 0.00 1.90 0.00 -
NAPS 3.4642 3.2449 2.3784 2.3999 1.4973 2.3205 1.2893 93.38%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 12.70 10.60 10.60 10.60 9.50 8.90 7.25 -
P/RPS 4.72 4.22 5.68 7.31 6.73 4.40 3.96 12.42%
P/EPS -87.51 31.02 48.69 53.22 50.22 33.52 31.67 -
EY -1.14 3.22 2.05 1.88 1.99 2.98 3.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.34 0.00 -
P/NAPS 3.18 2.65 3.53 3.53 4.75 2.43 3.31 -2.63%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 17/05/06 15/02/06 16/11/05 17/08/05 24/05/05 18/02/05 10/11/04 -
Price 13.10 11.70 10.40 10.60 10.00 9.30 8.25 -
P/RPS 4.87 4.66 5.58 7.31 7.09 4.60 4.51 5.25%
P/EPS -90.27 34.24 47.77 53.22 52.86 35.02 36.04 -
EY -1.11 2.92 2.09 1.88 1.89 2.86 2.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.32 0.00 -
P/NAPS 3.28 2.93 3.47 3.53 5.00 2.54 3.77 -8.87%

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