[TRANMIL] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[TRANMIL] TRANSMILE GROUP BHD
Announcement Date
18-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 66.56%
YoY- 19.3%
Quarter Report
Latest QR
Upcoming QR
TRANMIL's Result
TRANMIL's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 299,524 156,535 71,329 346,180 218,088 126,558 59,254 194.24%
PBT 49,800 30,869 13,781 86,620 48,362 30,584 13,532 138.17%
Tax -14,843 -9,357 -4,220 -41,157 -21,066 -13,512 -6,493 73.44%
NP 34,957 21,512 9,561 45,463 27,296 17,072 7,039 190.79%
-
NP to SH 34,957 21,512 9,561 45,463 27,296 17,072 7,039 190.79%
-
Tax Rate 29.81% 30.31% 30.62% 47.51% 43.56% 44.18% 47.98% -
Total Cost 264,567 135,023 61,768 300,717 190,792 109,486 52,215 194.71%
-
Net Worth 642,277 648,075 404,336 626,625 348,155 339,851 329,754 55.89%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 5,136 - - - -
Div Payout % - - - 11.30% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 642,277 648,075 404,336 626,625 348,155 339,851 329,754 55.89%
NOSH 214,092 216,025 202,168 171,209 158,974 158,809 158,536 22.15%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 11.67% 13.74% 13.40% 13.13% 12.52% 13.49% 11.88% -
ROE 5.44% 3.32% 2.36% 7.26% 7.84% 5.02% 2.13% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 139.90 72.46 35.28 202.20 137.18 79.69 37.38 140.86%
EPS 16.33 10.26 4.50 26.55 17.17 10.75 4.44 138.08%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 3.00 3.00 2.00 3.66 2.19 2.14 2.08 27.62%
Adjusted Per Share Value based on latest NOSH - 171,159
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 110.92 57.97 26.41 128.19 80.76 46.87 21.94 194.27%
EPS 12.94 7.97 3.54 16.84 10.11 6.32 2.61 190.47%
DPS 0.00 0.00 0.00 1.90 0.00 0.00 0.00 -
NAPS 2.3784 2.3999 1.4973 2.3205 1.2893 1.2585 1.2211 55.90%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 10.60 10.60 9.50 8.90 7.25 6.80 6.80 -
P/RPS 7.58 14.63 26.93 4.40 5.28 8.53 18.19 -44.18%
P/EPS 64.92 106.45 200.88 33.52 42.22 63.26 153.15 -43.54%
EY 1.54 0.94 0.50 2.98 2.37 1.58 0.65 77.62%
DY 0.00 0.00 0.00 0.34 0.00 0.00 0.00 -
P/NAPS 3.53 3.53 4.75 2.43 3.31 3.18 3.27 5.22%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 16/11/05 17/08/05 24/05/05 18/02/05 10/11/04 18/08/04 19/05/04 -
Price 10.40 10.60 10.00 9.30 8.25 6.85 6.15 -
P/RPS 7.43 14.63 28.34 4.60 6.01 8.60 16.45 -41.10%
P/EPS 63.69 106.45 211.45 35.02 48.05 63.72 138.51 -40.39%
EY 1.57 0.94 0.47 2.86 2.08 1.57 0.72 68.07%
DY 0.00 0.00 0.00 0.32 0.00 0.00 0.00 -
P/NAPS 3.47 3.53 5.00 2.54 3.77 3.20 2.96 11.16%

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