[TDM] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[TDM] TDM BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -13.19%
YoY- 1.34%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 187,110 166,850 147,868 230,409 236,602 223,938 190,776 -1.28%
PBT 26,653 13,712 7,320 25,509 25,945 5,478 -19,488 -
Tax -6,065 -2,976 -2,892 -10,414 -8,556 -4,530 -1,560 147.04%
NP 20,588 10,736 4,428 15,095 17,389 948 -21,048 -
-
NP to SH 20,300 10,692 4,400 15,095 17,389 948 -21,048 -
-
Tax Rate 22.76% 21.70% 39.51% 40.82% 32.98% 82.69% - -
Total Cost 166,522 156,114 143,440 215,314 219,213 222,990 211,824 -14.80%
-
Net Worth 470,120 461,308 457,254 457,074 457,008 445,049 442,094 4.17%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 470,120 461,308 457,254 457,074 457,008 445,049 442,094 4.17%
NOSH 215,651 215,564 215,686 215,601 215,570 215,000 215,655 -0.00%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 11.00% 6.43% 2.99% 6.55% 7.35% 0.42% -11.03% -
ROE 4.32% 2.32% 0.96% 3.30% 3.81% 0.21% -4.76% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 86.77 77.40 68.56 106.87 109.76 104.16 88.46 -1.27%
EPS 9.41 4.96 2.04 7.00 8.07 0.44 -9.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.14 2.12 2.12 2.12 2.07 2.05 4.18%
Adjusted Per Share Value based on latest NOSH - 216,296
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 10.92 9.74 8.63 13.45 13.81 13.07 11.14 -1.31%
EPS 1.19 0.62 0.26 0.88 1.02 0.06 -1.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2745 0.2693 0.267 0.2668 0.2668 0.2598 0.2581 4.18%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.82 0.80 0.88 0.90 0.90 1.00 1.23 -
P/RPS 0.95 1.03 1.28 0.84 0.82 0.96 1.39 -22.39%
P/EPS 8.71 16.13 43.14 12.85 11.16 226.79 -12.60 -
EY 11.48 6.20 2.32 7.78 8.96 0.44 -7.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.42 0.42 0.42 0.48 0.60 -26.23%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 23/08/05 26/05/05 28/02/05 25/11/04 20/09/04 27/05/04 -
Price 0.80 0.85 0.71 0.89 0.91 0.92 0.99 -
P/RPS 0.92 1.10 1.04 0.83 0.83 0.88 1.12 -12.28%
P/EPS 8.50 17.14 34.80 12.71 11.28 208.65 -10.14 -
EY 11.77 5.84 2.87 7.87 8.86 0.48 -9.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.33 0.42 0.43 0.44 0.48 -15.91%

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