[TRANMIL] YoY Annualized Quarter Result on 31-Dec-2000 [#4]

Stock
[TRANMIL] TRANSMILE GROUP BHD
Announcement Date
05-Mar-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 31.9%
YoY- 41.34%
Quarter Report
Latest QR
Upcoming QR
TRANMIL's Result
TRANMIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 289,169 219,278 180,692 172,081 111,083 162,899 -0.60%
PBT 65,526 43,508 30,941 25,719 15,767 -11,980 -
Tax -27,419 -21,639 -10,410 -9,307 -4,155 11,980 -
NP 38,107 21,869 20,531 16,412 11,612 0 -100.00%
-
NP to SH 38,107 21,869 20,531 16,412 11,612 -19,709 -
-
Tax Rate 41.84% 49.74% 33.64% 36.19% 26.35% - -
Total Cost 251,062 197,409 160,161 155,669 99,471 162,899 -0.45%
-
Net Worth 316,911 265,331 225,841 171,054 107,702 8,760,444 3.55%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div 4,660 4,422 1,866 - - - -100.00%
Div Payout % 12.23% 20.22% 9.09% - - - -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 316,911 265,331 225,841 171,054 107,702 8,760,444 3.55%
NOSH 155,348 147,406 93,322 77,051 40,337 40,002 -1.41%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 13.18% 9.97% 11.36% 9.54% 10.45% 0.00% -
ROE 12.02% 8.24% 9.09% 9.59% 10.78% -0.22% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 186.14 148.76 193.62 223.33 275.38 407.23 0.82%
EPS 24.53 14.51 22.00 21.30 16.50 -49.27 -
DPS 3.00 3.00 2.00 0.00 0.00 0.00 -100.00%
NAPS 2.04 1.80 2.42 2.22 2.67 219.00 5.04%
Adjusted Per Share Value based on latest NOSH - 76,956
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 107.08 81.20 66.91 63.72 41.14 60.32 -0.60%
EPS 14.11 8.10 7.60 6.08 4.30 -7.30 -
DPS 1.73 1.64 0.69 0.00 0.00 0.00 -100.00%
NAPS 1.1736 0.9826 0.8363 0.6334 0.3988 32.4409 3.55%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/03 - - - - - -
Price 4.96 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.66 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 20.22 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 4.95 0.00 0.00 0.00 0.00 0.00 -100.00%
DY 0.60 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 2.43 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 26/02/04 03/04/03 28/02/02 05/03/01 29/02/00 - -
Price 5.65 2.40 0.00 0.00 0.00 0.00 -
P/RPS 3.04 1.61 0.00 0.00 0.00 0.00 -100.00%
P/EPS 23.03 16.18 0.00 0.00 0.00 0.00 -100.00%
EY 4.34 6.18 0.00 0.00 0.00 0.00 -100.00%
DY 0.53 1.25 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 2.77 1.33 0.00 0.00 0.00 0.00 -100.00%

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