[TDM] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[TDM] TDM BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -241.3%
YoY- -218.7%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 230,409 236,602 223,938 190,776 237,605 225,186 193,906 12.12%
PBT 25,509 25,945 5,478 -19,488 29,079 29,918 24,686 2.20%
Tax -10,414 -8,556 -4,530 -1,560 -14,183 -4,965 -3,950 90.28%
NP 15,095 17,389 948 -21,048 14,896 24,953 20,736 -18.99%
-
NP to SH 15,095 17,389 948 -21,048 14,896 24,953 20,736 -18.99%
-
Tax Rate 40.82% 32.98% 82.69% - 48.77% 16.60% 16.00% -
Total Cost 215,314 219,213 222,990 211,824 222,709 200,233 173,170 15.55%
-
Net Worth 457,074 457,008 445,049 442,094 446,069 447,532 442,071 2.23%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 457,074 457,008 445,049 442,094 446,069 447,532 442,071 2.23%
NOSH 215,601 215,570 215,000 215,655 214,456 214,130 106,012 60.17%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 6.55% 7.35% 0.42% -11.03% 6.27% 11.08% 10.69% -
ROE 3.30% 3.81% 0.21% -4.76% 3.34% 5.58% 4.69% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 106.87 109.76 104.16 88.46 110.79 105.16 182.91 -29.99%
EPS 7.00 8.07 0.44 -9.76 6.94 11.65 19.56 -49.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.12 2.07 2.05 2.08 2.09 4.17 -36.17%
Adjusted Per Share Value based on latest NOSH - 215,655
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 13.37 13.73 13.00 11.07 13.79 13.07 11.25 12.13%
EPS 0.88 1.01 0.06 -1.22 0.86 1.45 1.20 -18.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2653 0.2653 0.2583 0.2566 0.2589 0.2598 0.2566 2.23%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.90 0.90 1.00 1.23 0.90 0.79 1.25 -
P/RPS 0.84 0.82 0.96 1.39 0.81 0.75 0.68 15.05%
P/EPS 12.85 11.16 226.79 -12.60 12.96 6.78 6.39 58.98%
EY 7.78 8.96 0.44 -7.93 7.72 14.75 15.65 -37.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.48 0.60 0.43 0.38 0.30 25.01%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 25/11/04 20/09/04 27/05/04 25/02/04 23/12/03 27/08/03 -
Price 0.89 0.91 0.92 0.99 1.09 0.90 0.87 -
P/RPS 0.83 0.83 0.88 1.12 0.98 0.86 0.48 43.82%
P/EPS 12.71 11.28 208.65 -10.14 15.69 7.72 4.45 100.66%
EY 7.87 8.86 0.48 -9.86 6.37 12.95 22.48 -50.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.44 0.48 0.52 0.43 0.21 58.40%

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