[TRANMIL] YoY Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[TRANMIL] TRANSMILE GROUP BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 15.97%
YoY- 25.1%
Quarter Report
Latest QR
Upcoming QR
TRANMIL's Result
TRANMIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 346,180 289,169 219,278 180,692 172,081 111,083 162,899 -0.79%
PBT 86,620 65,526 43,508 30,941 25,719 15,767 -11,980 -
Tax -41,157 -27,419 -21,639 -10,410 -9,307 -4,155 11,980 -
NP 45,463 38,107 21,869 20,531 16,412 11,612 0 -100.00%
-
NP to SH 45,463 38,107 21,869 20,531 16,412 11,612 -19,709 -
-
Tax Rate 47.51% 41.84% 49.74% 33.64% 36.19% 26.35% - -
Total Cost 300,717 251,062 197,409 160,161 155,669 99,471 162,899 -0.64%
-
Net Worth 626,625 316,911 265,331 225,841 171,054 107,702 8,760,444 2.84%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div 5,136 4,660 4,422 1,866 - - - -100.00%
Div Payout % 11.30% 12.23% 20.22% 9.09% - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 626,625 316,911 265,331 225,841 171,054 107,702 8,760,444 2.84%
NOSH 171,209 155,348 147,406 93,322 77,051 40,337 40,002 -1.53%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 13.13% 13.18% 9.97% 11.36% 9.54% 10.45% 0.00% -
ROE 7.26% 12.02% 8.24% 9.09% 9.59% 10.78% -0.22% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 202.20 186.14 148.76 193.62 223.33 275.38 407.23 0.74%
EPS 26.55 24.53 14.51 22.00 21.30 16.50 -49.27 -
DPS 3.00 3.00 3.00 2.00 0.00 0.00 0.00 -100.00%
NAPS 3.66 2.04 1.80 2.42 2.22 2.67 219.00 4.44%
Adjusted Per Share Value based on latest NOSH - 92,987
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 128.19 107.08 81.20 66.91 63.72 41.14 60.32 -0.79%
EPS 16.84 14.11 8.10 7.60 6.08 4.30 -7.30 -
DPS 1.90 1.73 1.64 0.69 0.00 0.00 0.00 -100.00%
NAPS 2.3205 1.1736 0.9826 0.8363 0.6334 0.3988 32.4409 2.84%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 - - - - - -
Price 8.90 4.96 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.40 2.66 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 33.52 20.22 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 2.98 4.95 0.00 0.00 0.00 0.00 0.00 -100.00%
DY 0.34 0.60 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 2.43 2.43 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 18/02/05 26/02/04 03/04/03 28/02/02 05/03/01 29/02/00 - -
Price 9.30 5.65 2.40 0.00 0.00 0.00 0.00 -
P/RPS 4.60 3.04 1.61 0.00 0.00 0.00 0.00 -100.00%
P/EPS 35.02 23.03 16.18 0.00 0.00 0.00 0.00 -100.00%
EY 2.86 4.34 6.18 0.00 0.00 0.00 0.00 -100.00%
DY 0.32 0.53 1.25 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 2.54 2.77 1.33 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