[TDM] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[TDM] TDM BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 87.65%
YoY- 17.16%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 210,297 161,560 137,740 194,451 168,029 141,044 138,368 32.15%
PBT 52,764 12,992 2,008 27,323 15,746 -5,864 -5,288 -
Tax -13,208 -3,136 -1,756 -7,427 -5,266 -440 -496 789.95%
NP 39,556 9,856 252 19,896 10,480 -6,304 -5,784 -
-
NP to SH 38,574 9,856 -156 19,408 10,342 -6,304 -5,832 -
-
Tax Rate 25.03% 24.14% 87.45% 27.18% 33.44% - - -
Total Cost 170,741 151,704 137,488 174,555 157,549 147,348 144,152 11.93%
-
Net Worth 513,083 524,889 442,650 485,234 476,193 466,323 465,273 6.73%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 4,313 - - - -
Div Payout % - - - 22.22% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 513,083 524,889 442,650 485,234 476,193 466,323 465,273 6.73%
NOSH 215,581 229,209 195,000 215,659 215,472 215,890 214,411 0.36%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 18.81% 6.10% 0.18% 10.23% 6.24% -4.47% -4.18% -
ROE 7.52% 1.88% -0.04% 4.00% 2.17% -1.35% -1.25% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 97.55 70.49 70.64 90.17 77.98 65.33 64.53 31.68%
EPS 17.89 4.30 -0.08 9.01 4.80 -2.92 -2.72 -
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 2.38 2.29 2.27 2.25 2.21 2.16 2.17 6.34%
Adjusted Per Share Value based on latest NOSH - 215,314
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 12.21 9.38 7.99 11.29 9.75 8.19 8.03 32.19%
EPS 2.24 0.57 -0.01 1.13 0.60 -0.37 -0.34 -
DPS 0.00 0.00 0.00 0.25 0.00 0.00 0.00 -
NAPS 0.2978 0.3047 0.2569 0.2816 0.2764 0.2707 0.2701 6.71%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.30 1.34 1.25 0.94 0.78 0.72 0.73 -
P/RPS 1.33 1.90 1.77 1.04 1.00 1.10 1.13 11.46%
P/EPS 7.27 31.16 -1,562.50 10.45 16.25 -24.66 -26.84 -
EY 13.76 3.21 -0.06 9.57 6.15 -4.06 -3.73 -
DY 0.00 0.00 0.00 2.13 0.00 0.00 0.00 -
P/NAPS 0.55 0.59 0.55 0.42 0.35 0.33 0.34 37.76%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 28/08/07 28/05/07 28/02/07 27/11/06 28/08/06 30/05/06 -
Price 1.51 1.29 1.36 1.13 0.92 0.90 0.73 -
P/RPS 1.55 1.83 1.93 1.25 1.18 1.38 1.13 23.42%
P/EPS 8.44 30.00 -1,700.00 12.56 19.17 -30.82 -26.84 -
EY 11.85 3.33 -0.06 7.96 5.22 -3.24 -3.73 -
DY 0.00 0.00 0.00 1.77 0.00 0.00 0.00 -
P/NAPS 0.63 0.56 0.60 0.50 0.42 0.42 0.34 50.80%

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