[TDM] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[TDM] TDM BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 1734.32%
YoY- -30.31%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 166,850 147,868 230,409 236,602 223,938 190,776 237,605 -21.01%
PBT 13,712 7,320 25,509 25,945 5,478 -19,488 29,079 -39.44%
Tax -2,976 -2,892 -10,414 -8,556 -4,530 -1,560 -14,183 -64.72%
NP 10,736 4,428 15,095 17,389 948 -21,048 14,896 -19.62%
-
NP to SH 10,692 4,400 15,095 17,389 948 -21,048 14,896 -19.84%
-
Tax Rate 21.70% 39.51% 40.82% 32.98% 82.69% - 48.77% -
Total Cost 156,114 143,440 215,314 219,213 222,990 211,824 222,709 -21.10%
-
Net Worth 461,308 457,254 457,074 457,008 445,049 442,094 446,069 2.26%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 461,308 457,254 457,074 457,008 445,049 442,094 446,069 2.26%
NOSH 215,564 215,686 215,601 215,570 215,000 215,655 214,456 0.34%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 6.43% 2.99% 6.55% 7.35% 0.42% -11.03% 6.27% -
ROE 2.32% 0.96% 3.30% 3.81% 0.21% -4.76% 3.34% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 77.40 68.56 106.87 109.76 104.16 88.46 110.79 -21.28%
EPS 4.96 2.04 7.00 8.07 0.44 -9.76 6.94 -20.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 2.12 2.12 2.12 2.07 2.05 2.08 1.91%
Adjusted Per Share Value based on latest NOSH - 215,591
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 9.74 8.63 13.45 13.81 13.07 11.14 13.87 -21.01%
EPS 0.62 0.26 0.88 1.02 0.06 -1.23 0.87 -20.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2693 0.267 0.2668 0.2668 0.2598 0.2581 0.2604 2.26%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.80 0.88 0.90 0.90 1.00 1.23 0.90 -
P/RPS 1.03 1.28 0.84 0.82 0.96 1.39 0.81 17.39%
P/EPS 16.13 43.14 12.85 11.16 226.79 -12.60 12.96 15.72%
EY 6.20 2.32 7.78 8.96 0.44 -7.93 7.72 -13.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.42 0.42 0.42 0.48 0.60 0.43 -9.54%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 23/08/05 26/05/05 28/02/05 25/11/04 20/09/04 27/05/04 25/02/04 -
Price 0.85 0.71 0.89 0.91 0.92 0.99 1.09 -
P/RPS 1.10 1.04 0.83 0.83 0.88 1.12 0.98 8.01%
P/EPS 17.14 34.80 12.71 11.28 208.65 -10.14 15.69 6.07%
EY 5.84 2.87 7.87 8.86 0.48 -9.86 6.37 -5.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.33 0.42 0.43 0.44 0.48 0.52 -16.06%

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