[TRANMIL] QoQ 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- 77.62%
YoY- 26.93%
Quarter Report
Latest QR
Upcoming QR
TRANMIL's Result
TRANMIL's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 142,988 85,206 71,329 128,124 91,530 67,304 59,254 79.81%
PBT 18,930 17,088 13,781 39,329 17,778 17,052 13,532 25.05%
Tax -5,485 -5,137 -4,220 -21,169 -7,554 -7,019 -6,493 -10.62%
NP 13,445 11,951 9,561 18,160 10,224 10,033 7,039 53.88%
-
NP to SH 13,445 11,951 9,561 18,160 10,224 10,033 7,039 53.88%
-
Tax Rate 28.98% 30.06% 30.62% 53.83% 42.49% 41.16% 47.98% -
Total Cost 129,543 73,255 61,768 109,964 81,306 57,271 52,215 83.16%
-
Net Worth 642,248 648,412 404,336 534,016 348,220 339,725 329,754 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 - - - 5,134 - - - -
Div Payout % - - - 28.28% - - - -
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 642,248 648,412 404,336 534,016 348,220 339,725 329,754 55.89%
NOSH 214,082 216,137 202,168 171,159 159,004 158,749 158,536 22.14%
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 9.40% 14.03% 13.40% 14.17% 11.17% 14.91% 11.88% -
ROE 2.09% 1.84% 2.36% 3.40% 2.94% 2.95% 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 66.79 39.42 35.28 74.86 57.56 42.40 37.38 47.19%
EPS 6.19 5.54 4.50 10.61 6.43 6.32 4.44 24.77%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 3.00 3.00 2.00 3.12 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 52.95 31.55 26.41 47.45 33.89 24.92 21.94 79.82%
EPS 4.98 4.43 3.54 6.72 3.79 3.72 2.61 53.77%
DPS 0.00 0.00 0.00 1.90 0.00 0.00 0.00 -
NAPS 2.3783 2.4011 1.4973 1.9775 1.2895 1.258 1.2211 55.89%
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 15.87 26.89 26.93 11.89 12.59 16.04 18.19 -8.68%
P/EPS 168.78 191.70 200.88 83.88 112.75 107.59 153.15 6.68%
EY 0.59 0.52 0.50 1.19 0.89 0.93 0.65 -6.24%
DY 0.00 0.00 0.00 0.34 0.00 0.00 0.00 -
P/NAPS 3.53 3.53 4.75 2.85 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 15.57 26.89 28.34 12.42 14.33 16.16 16.45 -3.59%
P/EPS 165.60 191.70 211.45 87.65 128.30 108.39 138.51 12.63%
EY 0.60 0.52 0.47 1.14 0.78 0.92 0.72 -11.43%
DY 0.00 0.00 0.00 0.32 0.00 0.00 0.00 -
P/NAPS 3.47 3.53 5.00 2.98 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