[TRANMIL] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[TRANMIL] TRANSMILE GROUP BHD
Announcement Date
10-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 3.03%
YoY- 27.65%
Quarter Report
Latest QR
Upcoming QR
TRANMIL's Result
TRANMIL's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 627,295 763,240 427,647 332,664 244,635 199,194 190,898 21.91%
PBT -173,667 21,807 89,128 76,070 52,599 40,070 30,355 -
Tax -540 -20,793 -36,011 -34,467 -20,007 -19,740 -9,997 -38.50%
NP -174,207 1,014 53,117 41,603 32,592 20,330 20,358 -
-
NP to SH -174,207 1,014 53,117 41,603 32,592 20,330 20,358 -
-
Tax Rate - 95.35% 40.40% 45.31% 38.04% 49.26% 32.93% -
Total Cost 801,502 762,226 374,530 291,061 212,043 178,864 170,540 29.40%
-
Net Worth 643,072 941,608 642,248 348,220 298,494 146,714 185,268 23.03%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 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
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 643,072 941,608 642,248 348,220 298,494 146,714 185,268 23.03%
NOSH 270,198 235,402 214,082 159,004 153,863 146,714 92,634 19.52%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -27.77% 0.13% 12.42% 12.51% 13.32% 10.21% 10.66% -
ROE -27.09% 0.11% 8.27% 11.95% 10.92% 13.86% 10.99% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 232.16 324.23 199.76 209.22 159.00 135.77 206.08 2.00%
EPS -64.47 0.43 24.81 26.16 21.18 13.86 21.98 -
DPS 0.00 0.00 2.40 2.93 2.88 1.90 2.49 -
NAPS 2.38 4.00 3.00 2.19 1.94 1.00 2.00 2.94%
Adjusted Per Share Value based on latest NOSH - 159,004
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 232.29 282.64 158.36 123.19 90.59 73.76 70.69 21.91%
EPS -64.51 0.38 19.67 15.41 12.07 7.53 7.54 -
DPS 0.00 0.00 1.90 1.73 1.64 1.03 0.85 -
NAPS 2.3814 3.4869 2.3783 1.2895 1.1054 0.5433 0.6861 23.03%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 4.48 11.60 10.60 7.25 4.48 0.00 0.00 -
P/RPS 1.93 3.58 5.31 3.47 2.82 0.00 0.00 -
P/EPS -6.95 2,692.96 42.72 27.71 21.15 0.00 0.00 -
EY -14.39 0.04 2.34 3.61 4.73 0.00 0.00 -
DY 0.00 0.00 0.23 0.40 0.64 0.00 0.00 -
P/NAPS 1.88 2.90 3.53 3.31 2.31 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 15/11/06 16/11/05 10/11/04 19/11/03 28/11/02 30/11/01 -
Price 3.36 12.60 10.40 8.25 4.44 0.00 0.00 -
P/RPS 1.45 3.89 5.21 3.94 2.79 0.00 0.00 -
P/EPS -5.21 2,925.12 41.92 31.53 20.96 0.00 0.00 -
EY -19.19 0.03 2.39 3.17 4.77 0.00 0.00 -
DY 0.00 0.00 0.23 0.36 0.65 0.00 0.00 -
P/NAPS 1.41 3.15 3.47 3.77 2.29 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