[TRANMIL] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[TRANMIL] TRANSMILE GROUP BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 8.44%
YoY- 14.83%
Quarter Report
Latest QR
Upcoming QR
TRANMIL's Result
TRANMIL's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 635,936 358,287 295,816 230,342 181,438 179,381 121,303 31.78%
PBT 88,379 87,940 67,998 45,703 33,295 28,787 21,192 26.85%
Tax -31,578 -39,962 -28,851 -21,988 -12,643 -10,353 -6,687 29.51%
NP 56,801 47,978 39,147 23,715 20,652 18,434 14,505 25.53%
-
NP to SH 56,801 47,978 39,147 23,715 20,652 18,434 14,505 25.53%
-
Tax Rate 35.73% 45.44% 42.43% 48.11% 37.97% 35.96% 31.55% -
Total Cost 579,135 310,309 256,669 206,627 160,786 160,947 106,798 32.52%
-
Net Worth 935,480 404,336 329,754 150,350 190,437 210,976 119,507 40.88%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - 5,134 4,660 4,425 2,789 - - -
Div Payout % - 10.70% 11.90% 18.66% 13.51% - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 935,480 404,336 329,754 150,350 190,437 210,976 119,507 40.88%
NOSH 233,870 202,168 158,536 150,350 95,218 93,767 43,695 32.24%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 8.93% 13.39% 13.23% 10.30% 11.38% 10.28% 11.96% -
ROE 6.07% 11.87% 11.87% 15.77% 10.84% 8.74% 12.14% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 271.92 177.22 186.59 153.20 190.55 191.30 277.61 -0.34%
EPS 24.29 23.73 24.69 15.77 21.69 19.66 33.20 -5.07%
DPS 0.00 2.54 2.94 2.94 2.93 0.00 0.00 -
NAPS 4.00 2.00 2.08 1.00 2.00 2.25 2.735 6.53%
Adjusted Per Share Value based on latest NOSH - 150,350
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 235.49 132.68 109.54 85.30 67.19 66.43 44.92 31.78%
EPS 21.03 17.77 14.50 8.78 7.65 6.83 5.37 25.53%
DPS 0.00 1.90 1.73 1.64 1.03 0.00 0.00 -
NAPS 3.4642 1.4973 1.2211 0.5568 0.7052 0.7813 0.4426 40.88%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 - - - -
Price 12.70 9.50 6.80 2.45 0.00 0.00 0.00 -
P/RPS 4.67 5.36 3.64 1.60 0.00 0.00 0.00 -
P/EPS 52.29 40.03 27.54 15.53 0.00 0.00 0.00 -
EY 1.91 2.50 3.63 6.44 0.00 0.00 0.00 -
DY 0.00 0.27 0.43 1.20 0.00 0.00 0.00 -
P/NAPS 3.18 4.75 3.27 2.45 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 17/05/06 24/05/05 19/05/04 30/05/03 24/05/02 29/05/01 - -
Price 13.10 10.00 6.15 2.97 0.00 0.00 0.00 -
P/RPS 4.82 5.64 3.30 1.94 0.00 0.00 0.00 -
P/EPS 53.94 42.14 24.91 18.83 0.00 0.00 0.00 -
EY 1.85 2.37 4.02 5.31 0.00 0.00 0.00 -
DY 0.00 0.25 0.48 0.99 0.00 0.00 0.00 -
P/NAPS 3.28 5.00 2.96 2.97 0.00 0.00 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