[TRANMIL] YoY 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- 58.95%
YoY- 62.73%
Quarter Report
Latest QR
Upcoming QR
TRANMIL's Result
TRANMIL's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 218,604 250,555 128,124 114,576 70,042 49,958 60,164 23.97%
PBT -23,335 60,591 39,329 27,708 14,781 11,343 10,757 -
Tax -1,557 -20,701 -21,169 -13,401 -5,989 -4,090 -3,677 -13.33%
NP -24,892 39,890 18,160 14,307 8,792 7,253 7,080 -
-
NP to SH -24,892 39,890 18,160 14,307 8,792 7,253 7,080 -
-
Tax Rate - 34.17% 53.83% 48.37% 40.52% 36.06% 34.18% -
Total Cost 243,496 210,665 109,964 100,269 61,250 42,705 53,084 28.88%
-
Net Worth 1,237,177 876,553 534,016 316,897 147,507 225,028 170,843 39.07%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - 5,134 4,660 4,425 2,789 - -
Div Payout % - - 28.28% 32.57% 50.33% 38.46% - -
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 1,237,177 876,553 534,016 316,897 147,507 225,028 170,843 39.07%
NOSH 247,435 219,138 171,159 155,342 147,507 92,987 76,956 21.47%
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 -11.39% 15.92% 14.17% 12.49% 12.55% 14.52% 11.77% -
ROE -2.01% 4.55% 3.40% 4.51% 5.96% 3.22% 4.14% -
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 88.35 114.34 74.86 73.76 47.48 53.73 78.18 2.05%
EPS -10.06 17.48 10.61 9.21 5.83 7.80 9.20 -
DPS 0.00 0.00 3.00 3.00 3.00 3.00 0.00 -
NAPS 5.00 4.00 3.12 2.04 1.00 2.42 2.22 14.48%
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 80.95 92.78 47.45 42.43 25.94 18.50 22.28 23.97%
EPS -9.22 14.77 6.72 5.30 3.26 2.69 2.62 -
DPS 0.00 0.00 1.90 1.73 1.64 1.03 0.00 -
NAPS 4.5814 3.246 1.9775 1.1735 0.5462 0.8333 0.6327 39.07%
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 16.07 9.27 11.89 6.72 0.00 0.00 0.00 -
P/EPS -141.15 58.23 83.88 53.85 0.00 0.00 0.00 -
EY -0.71 1.72 1.19 1.86 0.00 0.00 0.00 -
DY 0.00 0.00 0.34 0.60 0.00 0.00 0.00 -
P/NAPS 2.84 2.65 2.85 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 15.85 10.23 12.42 7.66 5.05 0.00 0.00 -
P/EPS -139.17 64.27 87.65 61.35 40.27 0.00 0.00 -
EY -0.72 1.56 1.14 1.63 2.48 0.00 0.00 -
DY 0.00 0.00 0.32 0.53 1.25 0.00 0.00 -
P/NAPS 2.80 2.93 2.98 2.77 2.40 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