[TRANMIL] QoQ 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
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 91,530 67,304 59,254 114,576 61,935 60,051 52,607 44.51%
PBT 17,778 17,052 13,532 27,708 12,583 14,175 11,060 37.10%
Tax -7,554 -7,019 -6,493 -13,401 -3,582 -5,375 -5,061 30.50%
NP 10,224 10,033 7,039 14,307 9,001 8,800 5,999 42.54%
-
NP to SH 10,224 10,033 7,039 14,307 9,001 8,800 5,999 42.54%
-
Tax Rate 42.49% 41.16% 47.98% 48.37% 28.47% 37.92% 45.76% -
Total Cost 81,306 57,271 52,215 100,269 52,934 51,251 46,608 44.76%
-
Net Worth 348,220 339,725 329,754 316,897 298,494 287,779 276,645 16.53%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 4,660 - - - -
Div Payout % - - - 32.57% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 348,220 339,725 329,754 316,897 298,494 287,779 276,645 16.53%
NOSH 159,004 158,749 158,536 155,342 153,863 151,462 150,350 3.79%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 11.17% 14.91% 11.88% 12.49% 14.53% 14.65% 11.40% -
ROE 2.94% 2.95% 2.13% 4.51% 3.02% 3.06% 2.17% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 57.56 42.40 37.38 73.76 40.25 39.65 34.99 39.22%
EPS 6.43 6.32 4.44 9.21 5.85 5.81 3.99 37.33%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 2.19 2.14 2.08 2.04 1.94 1.90 1.84 12.27%
Adjusted Per Share Value based on latest NOSH - 155,342
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 33.89 24.92 21.94 42.43 22.94 22.24 19.48 44.50%
EPS 3.79 3.72 2.61 5.30 3.33 3.26 2.22 42.70%
DPS 0.00 0.00 0.00 1.73 0.00 0.00 0.00 -
NAPS 1.2895 1.258 1.2211 1.1735 1.1054 1.0657 1.0245 16.52%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 7.25 6.80 6.80 4.96 4.48 3.36 2.45 -
P/RPS 12.59 16.04 18.19 6.72 11.13 8.47 7.00 47.73%
P/EPS 112.75 107.59 153.15 53.85 76.58 57.83 61.40 49.79%
EY 0.89 0.93 0.65 1.86 1.31 1.73 1.63 -33.12%
DY 0.00 0.00 0.00 0.60 0.00 0.00 0.00 -
P/NAPS 3.31 3.18 3.27 2.43 2.31 1.77 1.33 83.34%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 10/11/04 18/08/04 19/05/04 26/02/04 19/11/03 22/08/03 30/05/03 -
Price 8.25 6.85 6.15 5.65 4.44 4.26 2.97 -
P/RPS 14.33 16.16 16.45 7.66 11.03 10.74 8.49 41.62%
P/EPS 128.30 108.39 138.51 61.35 75.90 73.32 74.44 43.60%
EY 0.78 0.92 0.72 1.63 1.32 1.36 1.34 -30.21%
DY 0.00 0.00 0.00 0.53 0.00 0.00 0.00 -
P/NAPS 3.77 3.20 2.96 2.77 2.29 2.24 1.61 76.06%

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