[TDM] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[TDM] TDM BHD
Announcement Date
23-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 652.31%
YoY- 158.93%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 237,605 225,186 193,906 183,320 171,151 156,278 123,188 54.76%
PBT 29,079 29,918 24,686 20,544 6,059 294 -21,472 -
Tax -14,183 -4,965 -3,950 -2,812 -3,702 -1,913 21,472 -
NP 14,896 24,953 20,736 17,732 2,357 -1,618 0 -
-
NP to SH 14,896 24,953 20,736 17,732 2,357 -1,618 -21,012 -
-
Tax Rate 48.77% 16.60% 16.00% 13.69% 61.10% 650.68% - -
Total Cost 222,709 200,233 173,170 165,588 168,794 157,897 123,188 48.24%
-
Net Worth 446,069 447,532 442,071 436,936 355,695 460,264 121,036 138.02%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 446,069 447,532 442,071 436,936 355,695 460,264 121,036 138.02%
NOSH 214,456 214,130 106,012 106,052 86,967 105,565 80,691 91.52%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 6.27% 11.08% 10.69% 9.67% 1.38% -1.04% 0.00% -
ROE 3.34% 5.58% 4.69% 4.06% 0.66% -0.35% -17.36% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 110.79 105.16 182.91 172.86 196.80 148.04 152.67 -19.19%
EPS 6.94 11.65 19.56 16.72 1.10 -1.53 -26.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 2.09 4.17 4.12 4.09 4.36 1.50 24.27%
Adjusted Per Share Value based on latest NOSH - 106,052
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 13.79 13.07 11.25 10.64 9.93 9.07 7.15 54.75%
EPS 0.86 1.45 1.20 1.03 0.14 -0.09 -1.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2589 0.2598 0.2566 0.2536 0.2065 0.2671 0.0703 137.91%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.90 0.79 1.25 0.98 1.06 0.71 0.91 -
P/RPS 0.81 0.75 0.68 0.57 0.54 0.48 0.60 22.08%
P/EPS 12.96 6.78 6.39 5.86 39.11 -46.30 -3.49 -
EY 7.72 14.75 15.65 17.06 2.56 -2.16 -28.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.38 0.30 0.24 0.26 0.16 0.61 -20.74%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 23/12/03 27/08/03 23/05/03 04/04/03 15/11/02 20/08/02 -
Price 1.09 0.90 0.87 1.13 0.99 0.76 0.82 -
P/RPS 0.98 0.86 0.48 0.65 0.50 0.51 0.54 48.62%
P/EPS 15.69 7.72 4.45 6.76 36.53 -49.57 -3.15 -
EY 6.37 12.95 22.48 14.80 2.74 -2.02 -31.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.43 0.21 0.27 0.24 0.17 0.55 -3.66%

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