[TDM] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[TDM] TDM BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -40.3%
YoY- 531.99%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 236,602 223,938 190,776 237,605 225,186 193,906 183,320 18.48%
PBT 25,945 5,478 -19,488 29,079 29,918 24,686 20,544 16.78%
Tax -8,556 -4,530 -1,560 -14,183 -4,965 -3,950 -2,812 109.55%
NP 17,389 948 -21,048 14,896 24,953 20,736 17,732 -1.29%
-
NP to SH 17,389 948 -21,048 14,896 24,953 20,736 17,732 -1.29%
-
Tax Rate 32.98% 82.69% - 48.77% 16.60% 16.00% 13.69% -
Total Cost 219,213 222,990 211,824 222,709 200,233 173,170 165,588 20.50%
-
Net Worth 457,008 445,049 442,094 446,069 447,532 442,071 436,936 3.03%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 457,008 445,049 442,094 446,069 447,532 442,071 436,936 3.03%
NOSH 215,570 215,000 215,655 214,456 214,130 106,012 106,052 60.25%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 7.35% 0.42% -11.03% 6.27% 11.08% 10.69% 9.67% -
ROE 3.81% 0.21% -4.76% 3.34% 5.58% 4.69% 4.06% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 109.76 104.16 88.46 110.79 105.16 182.91 172.86 -26.06%
EPS 8.07 0.44 -9.76 6.94 11.65 19.56 16.72 -38.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.07 2.05 2.08 2.09 4.17 4.12 -35.70%
Adjusted Per Share Value based on latest NOSH - 215,317
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 13.81 13.07 11.14 13.87 13.15 11.32 10.70 18.48%
EPS 1.02 0.06 -1.23 0.87 1.46 1.21 1.04 -1.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2668 0.2598 0.2581 0.2604 0.2613 0.2581 0.2551 3.02%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.90 1.00 1.23 0.90 0.79 1.25 0.98 -
P/RPS 0.82 0.96 1.39 0.81 0.75 0.68 0.57 27.35%
P/EPS 11.16 226.79 -12.60 12.96 6.78 6.39 5.86 53.46%
EY 8.96 0.44 -7.93 7.72 14.75 15.65 17.06 -34.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.48 0.60 0.43 0.38 0.30 0.24 45.07%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 20/09/04 27/05/04 25/02/04 23/12/03 27/08/03 23/05/03 -
Price 0.91 0.92 0.99 1.09 0.90 0.87 1.13 -
P/RPS 0.83 0.88 1.12 0.98 0.86 0.48 0.65 17.64%
P/EPS 11.28 208.65 -10.14 15.69 7.72 4.45 6.76 40.55%
EY 8.86 0.48 -9.86 6.37 12.95 22.48 14.80 -28.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.44 0.48 0.52 0.43 0.21 0.27 36.25%

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