[TRANMIL] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[TRANMIL] TRANSMILE GROUP BHD
Announcement Date
10-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 59.89%
YoY- 14.69%
Quarter Report
Latest QR
Upcoming QR
TRANMIL's Result
TRANMIL's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 156,535 71,329 346,180 218,088 126,558 59,254 289,169 -33.60%
PBT 30,869 13,781 86,620 48,362 30,584 13,532 65,526 -39.48%
Tax -9,357 -4,220 -41,157 -21,066 -13,512 -6,493 -27,419 -51.19%
NP 21,512 9,561 45,463 27,296 17,072 7,039 38,107 -31.71%
-
NP to SH 21,512 9,561 45,463 27,296 17,072 7,039 38,107 -31.71%
-
Tax Rate 30.31% 30.62% 47.51% 43.56% 44.18% 47.98% 41.84% -
Total Cost 135,023 61,768 300,717 190,792 109,486 52,215 251,062 -33.89%
-
Net Worth 648,075 404,336 626,625 348,155 339,851 329,754 316,911 61.18%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 5,136 - - - 4,660 -
Div Payout % - - 11.30% - - - 12.23% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 648,075 404,336 626,625 348,155 339,851 329,754 316,911 61.18%
NOSH 216,025 202,168 171,209 158,974 158,809 158,536 155,348 24.60%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 13.74% 13.40% 13.13% 12.52% 13.49% 11.88% 13.18% -
ROE 3.32% 2.36% 7.26% 7.84% 5.02% 2.13% 12.02% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 72.46 35.28 202.20 137.18 79.69 37.38 186.14 -46.71%
EPS 10.26 4.50 26.55 17.17 10.75 4.44 24.53 -44.10%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 3.00 2.00 3.66 2.19 2.14 2.08 2.04 29.34%
Adjusted Per Share Value based on latest NOSH - 159,004
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 57.97 26.41 128.19 80.76 46.87 21.94 107.08 -33.60%
EPS 7.97 3.54 16.84 10.11 6.32 2.61 14.11 -31.69%
DPS 0.00 0.00 1.90 0.00 0.00 0.00 1.73 -
NAPS 2.3999 1.4973 2.3205 1.2893 1.2585 1.2211 1.1736 61.17%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 10.60 9.50 8.90 7.25 6.80 6.80 4.96 -
P/RPS 14.63 26.93 4.40 5.28 8.53 18.19 2.66 211.90%
P/EPS 106.45 200.88 33.52 42.22 63.26 153.15 20.22 202.93%
EY 0.94 0.50 2.98 2.37 1.58 0.65 4.95 -66.99%
DY 0.00 0.00 0.34 0.00 0.00 0.00 0.60 -
P/NAPS 3.53 4.75 2.43 3.31 3.18 3.27 2.43 28.29%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 17/08/05 24/05/05 18/02/05 10/11/04 18/08/04 19/05/04 26/02/04 -
Price 10.60 10.00 9.30 8.25 6.85 6.15 5.65 -
P/RPS 14.63 28.34 4.60 6.01 8.60 16.45 3.04 185.31%
P/EPS 106.45 211.45 35.02 48.05 63.72 138.51 23.03 177.74%
EY 0.94 0.47 2.86 2.08 1.57 0.72 4.34 -63.96%
DY 0.00 0.00 0.32 0.00 0.00 0.00 0.53 -
P/NAPS 3.53 5.00 2.54 3.77 3.20 2.96 2.77 17.56%

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