[TRANMIL] YoY TTM 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- 13.15%
YoY- 60.31%
Quarter Report
Latest QR
Upcoming QR
TRANMIL's Result
TRANMIL's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 763,240 427,647 332,664 244,635 199,194 190,898 143,797 32.05%
PBT 21,807 89,128 76,070 52,599 40,070 30,355 20,762 0.82%
Tax -20,793 -36,011 -34,467 -20,007 -19,740 -9,997 -7,077 19.66%
NP 1,014 53,117 41,603 32,592 20,330 20,358 13,685 -35.17%
-
NP to SH 1,014 53,117 41,603 32,592 20,330 20,358 13,685 -35.17%
-
Tax Rate 95.35% 40.40% 45.31% 38.04% 49.26% 32.93% 34.09% -
Total Cost 762,226 374,530 291,061 212,043 178,864 170,540 130,112 34.24%
-
Net Worth 941,608 642,248 348,220 298,494 146,714 185,268 87,679 48.50%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - 5,134 4,660 4,425 2,789 2,308 - -
Div Payout % - 9.67% 11.20% 13.58% 13.72% 11.34% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 941,608 642,248 348,220 298,494 146,714 185,268 87,679 48.50%
NOSH 235,402 214,082 159,004 153,863 146,714 92,634 43,839 32.31%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 0.13% 12.42% 12.51% 13.32% 10.21% 10.66% 9.52% -
ROE 0.11% 8.27% 11.95% 10.92% 13.86% 10.99% 15.61% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 324.23 199.76 209.22 159.00 135.77 206.08 328.01 -0.19%
EPS 0.43 24.81 26.16 21.18 13.86 21.98 31.22 -51.02%
DPS 0.00 2.40 2.93 2.88 1.90 2.49 0.00 -
NAPS 4.00 3.00 2.19 1.94 1.00 2.00 2.00 12.24%
Adjusted Per Share Value based on latest NOSH - 153,863
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 282.64 158.36 123.19 90.59 73.76 70.69 53.25 32.05%
EPS 0.38 19.67 15.41 12.07 7.53 7.54 5.07 -35.05%
DPS 0.00 1.90 1.73 1.64 1.03 0.85 0.00 -
NAPS 3.4869 2.3783 1.2895 1.1054 0.5433 0.6861 0.3247 48.50%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - - - -
Price 11.60 10.60 7.25 4.48 0.00 0.00 0.00 -
P/RPS 3.58 5.31 3.47 2.82 0.00 0.00 0.00 -
P/EPS 2,692.96 42.72 27.71 21.15 0.00 0.00 0.00 -
EY 0.04 2.34 3.61 4.73 0.00 0.00 0.00 -
DY 0.00 0.23 0.40 0.64 0.00 0.00 0.00 -
P/NAPS 2.90 3.53 3.31 2.31 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 15/11/06 16/11/05 10/11/04 19/11/03 28/11/02 30/11/01 30/11/00 -
Price 12.60 10.40 8.25 4.44 0.00 0.00 0.00 -
P/RPS 3.89 5.21 3.94 2.79 0.00 0.00 0.00 -
P/EPS 2,925.12 41.92 31.53 20.96 0.00 0.00 0.00 -
EY 0.03 2.39 3.17 4.77 0.00 0.00 0.00 -
DY 0.00 0.23 0.36 0.65 0.00 0.00 0.00 -
P/NAPS 3.15 3.47 3.77 2.29 0.00 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