[TRANMIL] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[TRANMIL] TRANSMILE GROUP BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 60.11%
YoY- 74.25%
Quarter Report
Latest QR
Upcoming QR
TRANMIL's Result
TRANMIL's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 731,289 550,078 346,180 289,169 219,278 180,692 172,081 27.25%
PBT -62,119 110,390 86,620 65,526 43,508 30,941 25,719 -
Tax -1,649 -35,543 -41,157 -27,419 -21,639 -10,410 -9,307 -25.04%
NP -63,768 74,847 45,463 38,107 21,869 20,531 16,412 -
-
NP to SH -63,768 74,847 45,463 38,107 21,869 20,531 16,412 -
-
Tax Rate - 32.20% 47.51% 41.84% 49.74% 33.64% 36.19% -
Total Cost 795,057 475,231 300,717 251,062 197,409 160,161 155,669 31.21%
-
Net Worth 610,724 876,264 626,625 316,911 265,331 225,841 171,054 23.61%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - 5,136 4,660 4,422 1,866 - -
Div Payout % - - 11.30% 12.23% 20.22% 9.09% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 610,724 876,264 626,625 316,911 265,331 225,841 171,054 23.61%
NOSH 240,442 219,066 171,209 155,348 147,406 93,322 77,051 20.87%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -8.72% 13.61% 13.13% 13.18% 9.97% 11.36% 9.54% -
ROE -10.44% 8.54% 7.26% 12.02% 8.24% 9.09% 9.59% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 304.14 251.10 202.20 186.14 148.76 193.62 223.33 5.27%
EPS -26.52 33.91 26.55 24.53 14.51 22.00 21.30 -
DPS 0.00 0.00 3.00 3.00 3.00 2.00 0.00 -
NAPS 2.54 4.00 3.66 2.04 1.80 2.42 2.22 2.26%
Adjusted Per Share Value based on latest NOSH - 155,342
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 270.80 203.70 128.19 107.08 81.20 66.91 63.72 27.25%
EPS -23.61 27.72 16.84 14.11 8.10 7.60 6.08 -
DPS 0.00 0.00 1.90 1.73 1.64 0.69 0.00 -
NAPS 2.2616 3.2449 2.3205 1.1736 0.9826 0.8363 0.6334 23.61%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 14.20 10.60 8.90 4.96 0.00 0.00 0.00 -
P/RPS 4.67 4.22 4.40 2.66 0.00 0.00 0.00 -
P/EPS -53.54 31.02 33.52 20.22 0.00 0.00 0.00 -
EY -1.87 3.22 2.98 4.95 0.00 0.00 0.00 -
DY 0.00 0.00 0.34 0.60 0.00 0.00 0.00 -
P/NAPS 5.59 2.65 2.43 2.43 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 15/02/06 18/02/05 26/02/04 03/04/03 28/02/02 05/03/01 -
Price 14.00 11.70 9.30 5.65 2.40 0.00 0.00 -
P/RPS 4.60 4.66 4.60 3.04 1.61 0.00 0.00 -
P/EPS -52.79 34.24 35.02 23.03 16.18 0.00 0.00 -
EY -1.89 2.92 2.86 4.34 6.18 0.00 0.00 -
DY 0.00 0.00 0.32 0.53 1.25 0.00 0.00 -
P/NAPS 5.51 2.93 2.54 2.77 1.33 0.00 0.00 -

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