[TDM] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[TDM] TDM BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 291.38%
YoY- 272.97%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 352,466 353,096 267,127 210,297 161,560 137,740 194,451 48.71%
PBT 132,828 120,900 59,944 52,764 12,992 2,008 27,323 187.24%
Tax -36,392 -31,852 -20,213 -13,208 -3,136 -1,756 -7,427 188.76%
NP 96,436 89,048 39,731 39,556 9,856 252 19,896 186.68%
-
NP to SH 94,360 86,828 38,170 38,574 9,856 -156 19,408 187.26%
-
Tax Rate 27.40% 26.35% 33.72% 25.03% 24.14% 87.45% 27.18% -
Total Cost 256,030 264,048 227,396 170,741 151,704 137,488 174,555 29.12%
-
Net Worth 560,896 534,591 513,035 513,083 524,889 442,650 485,234 10.15%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - 4,313 -
Div Payout % - - - - - - 22.22% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 560,896 534,591 513,035 513,083 524,889 442,650 485,234 10.15%
NOSH 215,729 215,561 215,561 215,581 229,209 195,000 215,659 0.02%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 27.36% 25.22% 14.87% 18.81% 6.10% 0.18% 10.23% -
ROE 16.82% 16.24% 7.44% 7.52% 1.88% -0.04% 4.00% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 163.38 163.80 123.92 97.55 70.49 70.64 90.17 48.67%
EPS 43.74 39.68 17.71 17.89 4.30 -0.08 9.01 186.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 2.60 2.48 2.38 2.38 2.29 2.27 2.25 10.12%
Adjusted Per Share Value based on latest NOSH - 215,452
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 20.58 20.61 15.60 12.28 9.43 8.04 11.35 48.75%
EPS 5.51 5.07 2.23 2.25 0.58 -0.01 1.13 187.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.25 -
NAPS 0.3275 0.3121 0.2995 0.2995 0.3064 0.2584 0.2833 10.15%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.08 1.72 2.26 1.30 1.34 1.25 0.94 -
P/RPS 1.27 1.05 1.82 1.33 1.90 1.77 1.04 14.26%
P/EPS 4.76 4.27 12.76 7.27 31.16 -1,562.50 10.45 -40.82%
EY 21.03 23.42 7.84 13.76 3.21 -0.06 9.57 69.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.13 -
P/NAPS 0.80 0.69 0.95 0.55 0.59 0.55 0.42 53.72%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 28/05/08 27/02/08 27/11/07 28/08/07 28/05/07 28/02/07 -
Price 1.70 2.17 2.25 1.51 1.29 1.36 1.13 -
P/RPS 1.04 1.32 1.82 1.55 1.83 1.93 1.25 -11.54%
P/EPS 3.89 5.39 12.71 8.44 30.00 -1,700.00 12.56 -54.25%
EY 25.73 18.56 7.87 11.85 3.33 -0.06 7.96 118.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.77 -
P/NAPS 0.65 0.88 0.95 0.63 0.56 0.60 0.50 19.13%

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