[TRANMIL] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[TRANMIL] TRANSMILE GROUP BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 2.28%
YoY- 72.66%
Quarter Report
Latest QR
Upcoming QR
TRANMIL's Result
TRANMIL's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 67,304 59,254 114,576 61,935 60,051 52,607 70,042 -2.62%
PBT 17,052 13,532 27,708 12,583 14,175 11,060 14,781 10.00%
Tax -7,019 -6,493 -13,401 -3,582 -5,375 -5,061 -5,989 11.17%
NP 10,033 7,039 14,307 9,001 8,800 5,999 8,792 9.21%
-
NP to SH 10,033 7,039 14,307 9,001 8,800 5,999 8,792 9.21%
-
Tax Rate 41.16% 47.98% 48.37% 28.47% 37.92% 45.76% 40.52% -
Total Cost 57,271 52,215 100,269 52,934 51,251 46,608 61,250 -4.38%
-
Net Worth 339,725 329,754 316,897 298,494 287,779 276,645 147,507 74.48%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 4,660 - - - 4,425 -
Div Payout % - - 32.57% - - - 50.33% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 339,725 329,754 316,897 298,494 287,779 276,645 147,507 74.48%
NOSH 158,749 158,536 155,342 153,863 151,462 150,350 147,507 5.02%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 14.91% 11.88% 12.49% 14.53% 14.65% 11.40% 12.55% -
ROE 2.95% 2.13% 4.51% 3.02% 3.06% 2.17% 5.96% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 42.40 37.38 73.76 40.25 39.65 34.99 47.48 -7.27%
EPS 6.32 4.44 9.21 5.85 5.81 3.99 5.83 5.53%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 2.14 2.08 2.04 1.94 1.90 1.84 1.00 66.14%
Adjusted Per Share Value based on latest NOSH - 153,863
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 24.92 21.94 42.43 22.94 22.24 19.48 25.94 -2.64%
EPS 3.72 2.61 5.30 3.33 3.26 2.22 3.26 9.20%
DPS 0.00 0.00 1.73 0.00 0.00 0.00 1.64 -
NAPS 1.258 1.2211 1.1735 1.1054 1.0657 1.0245 0.5462 74.49%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - -
Price 6.80 6.80 4.96 4.48 3.36 2.45 0.00 -
P/RPS 16.04 18.19 6.72 11.13 8.47 7.00 0.00 -
P/EPS 107.59 153.15 53.85 76.58 57.83 61.40 0.00 -
EY 0.93 0.65 1.86 1.31 1.73 1.63 0.00 -
DY 0.00 0.00 0.60 0.00 0.00 0.00 0.00 -
P/NAPS 3.18 3.27 2.43 2.31 1.77 1.33 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 18/08/04 19/05/04 26/02/04 19/11/03 22/08/03 30/05/03 03/04/03 -
Price 6.85 6.15 5.65 4.44 4.26 2.97 2.40 -
P/RPS 16.16 16.45 7.66 11.03 10.74 8.49 5.05 117.30%
P/EPS 108.39 138.51 61.35 75.90 73.32 74.44 40.27 93.61%
EY 0.92 0.72 1.63 1.32 1.36 1.34 2.48 -48.40%
DY 0.00 0.00 0.53 0.00 0.00 0.00 1.25 -
P/NAPS 3.20 2.96 2.77 2.29 2.24 1.61 2.40 21.16%

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