[TDM] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[TDM] TDM BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -1.05%
YoY- 96.67%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 414,542 352,466 353,096 267,127 210,297 161,560 137,740 108.03%
PBT 154,560 132,828 120,900 59,944 52,764 12,992 2,008 1695.22%
Tax -41,582 -36,392 -31,852 -20,213 -13,208 -3,136 -1,756 719.88%
NP 112,977 96,436 89,048 39,731 39,556 9,856 252 5692.90%
-
NP to SH 110,698 94,360 86,828 38,170 38,574 9,856 -156 -
-
Tax Rate 26.90% 27.40% 26.35% 33.72% 25.03% 24.14% 87.45% -
Total Cost 301,565 256,030 264,048 227,396 170,741 151,704 137,488 68.57%
-
Net Worth 585,592 560,896 534,591 513,035 513,083 524,889 442,650 20.44%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 585,592 560,896 534,591 513,035 513,083 524,889 442,650 20.44%
NOSH 216,886 215,729 215,561 215,561 215,581 229,209 195,000 7.32%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 27.25% 27.36% 25.22% 14.87% 18.81% 6.10% 0.18% -
ROE 18.90% 16.82% 16.24% 7.44% 7.52% 1.88% -0.04% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 191.13 163.38 163.80 123.92 97.55 70.49 70.64 93.81%
EPS 51.04 43.74 39.68 17.71 17.89 4.30 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.70 2.60 2.48 2.38 2.38 2.29 2.27 12.22%
Adjusted Per Share Value based on latest NOSH - 215,501
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 24.20 20.58 20.61 15.60 12.28 9.43 8.04 108.05%
EPS 6.46 5.51 5.07 2.23 2.25 0.58 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3419 0.3275 0.3121 0.2995 0.2995 0.3064 0.2584 20.46%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.51 2.08 1.72 2.26 1.30 1.34 1.25 -
P/RPS 0.79 1.27 1.05 1.82 1.33 1.90 1.77 -41.51%
P/EPS 2.96 4.76 4.27 12.76 7.27 31.16 -1,562.50 -
EY 33.80 21.03 23.42 7.84 13.76 3.21 -0.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.80 0.69 0.95 0.55 0.59 0.55 1.20%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 25/08/08 28/05/08 27/02/08 27/11/07 28/08/07 28/05/07 -
Price 1.12 1.70 2.17 2.25 1.51 1.29 1.36 -
P/RPS 0.59 1.04 1.32 1.82 1.55 1.83 1.93 -54.52%
P/EPS 2.19 3.89 5.39 12.71 8.44 30.00 -1,700.00 -
EY 45.57 25.73 18.56 7.87 11.85 3.33 -0.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.65 0.88 0.95 0.63 0.56 0.60 -22.36%

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