[TRANMIL] YoY Annualized 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- 24.92%
YoY- 19.3%
Quarter Report
Latest QR
Upcoming QR
TRANMIL's Result
TRANMIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 616,227 731,289 550,078 346,180 289,169 219,278 180,692 22.67%
PBT -280,789 -62,119 110,390 86,620 65,526 43,508 30,941 -
Tax -5,124 -1,649 -35,543 -41,157 -27,419 -21,639 -10,410 -11.13%
NP -285,913 -63,768 74,847 45,463 38,107 21,869 20,531 -
-
NP to SH -285,913 -63,768 74,847 45,463 38,107 21,869 20,531 -
-
Tax Rate - - 32.20% 47.51% 41.84% 49.74% 33.64% -
Total Cost 902,140 795,057 475,231 300,717 251,062 197,409 160,161 33.37%
-
Net Worth 423,132 610,724 876,264 626,625 316,911 265,331 225,841 11.02%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - 5,136 4,660 4,422 1,866 -
Div Payout % - - - 11.30% 12.23% 20.22% 9.09% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 423,132 610,724 876,264 626,625 316,911 265,331 225,841 11.02%
NOSH 269,511 240,442 219,066 171,209 155,348 147,406 93,322 19.32%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin -46.40% -8.72% 13.61% 13.13% 13.18% 9.97% 11.36% -
ROE -67.57% -10.44% 8.54% 7.26% 12.02% 8.24% 9.09% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 228.65 304.14 251.10 202.20 186.14 148.76 193.62 2.80%
EPS -106.09 -26.52 33.91 26.55 24.53 14.51 22.00 -
DPS 0.00 0.00 0.00 3.00 3.00 3.00 2.00 -
NAPS 1.57 2.54 4.00 3.66 2.04 1.80 2.42 -6.95%
Adjusted Per Share Value based on latest NOSH - 171,159
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 228.20 270.80 203.70 128.19 107.08 81.20 66.91 22.67%
EPS -105.88 -23.61 27.72 16.84 14.11 8.10 7.60 -
DPS 0.00 0.00 0.00 1.90 1.73 1.64 0.69 -
NAPS 1.5669 2.2616 3.2449 2.3205 1.1736 0.9826 0.8363 11.02%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - - -
Price 2.69 14.20 10.60 8.90 4.96 0.00 0.00 -
P/RPS 1.18 4.67 4.22 4.40 2.66 0.00 0.00 -
P/EPS -2.54 -53.54 31.02 33.52 20.22 0.00 0.00 -
EY -39.44 -1.87 3.22 2.98 4.95 0.00 0.00 -
DY 0.00 0.00 0.00 0.34 0.60 0.00 0.00 -
P/NAPS 1.71 5.59 2.65 2.43 2.43 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 27/02/07 15/02/06 18/02/05 26/02/04 03/04/03 28/02/02 -
Price 1.84 14.00 11.70 9.30 5.65 2.40 0.00 -
P/RPS 0.80 4.60 4.66 4.60 3.04 1.61 0.00 -
P/EPS -1.73 -52.79 34.24 35.02 23.03 16.18 0.00 -
EY -57.66 -1.89 2.92 2.86 4.34 6.18 0.00 -
DY 0.00 0.00 0.00 0.32 0.53 1.25 0.00 -
P/NAPS 1.17 5.51 2.93 2.54 2.77 1.33 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