[TDM] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[TDM] TDM BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -135.21%
YoY- -232.55%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 194,451 168,029 141,044 138,368 200,308 187,110 166,850 10.71%
PBT 27,323 15,746 -5,864 -5,288 22,740 26,653 13,712 58.15%
Tax -7,427 -5,266 -440 -496 -6,300 -6,065 -2,976 83.68%
NP 19,896 10,480 -6,304 -5,784 16,440 20,588 10,736 50.70%
-
NP to SH 19,408 10,342 -6,304 -5,832 16,565 20,300 10,692 48.64%
-
Tax Rate 27.18% 33.44% - - 27.70% 22.76% 21.70% -
Total Cost 174,555 157,549 147,348 144,152 183,868 166,522 156,114 7.70%
-
Net Worth 485,234 476,193 466,323 465,273 463,365 470,120 461,308 3.41%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 4,313 - - - - - - -
Div Payout % 22.22% - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 485,234 476,193 466,323 465,273 463,365 470,120 461,308 3.41%
NOSH 215,659 215,472 215,890 214,411 215,518 215,651 215,564 0.02%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 10.23% 6.24% -4.47% -4.18% 8.21% 11.00% 6.43% -
ROE 4.00% 2.17% -1.35% -1.25% 3.57% 4.32% 2.32% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 90.17 77.98 65.33 64.53 92.94 86.77 77.40 10.68%
EPS 9.01 4.80 -2.92 -2.72 7.69 9.41 4.96 48.71%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.25 2.21 2.16 2.17 2.15 2.18 2.14 3.38%
Adjusted Per Share Value based on latest NOSH - 214,411
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 11.35 9.81 8.23 8.08 11.69 10.92 9.74 10.70%
EPS 1.13 0.60 -0.37 -0.34 0.97 1.19 0.62 49.04%
DPS 0.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2833 0.278 0.2722 0.2716 0.2705 0.2745 0.2693 3.42%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.94 0.78 0.72 0.73 0.78 0.82 0.80 -
P/RPS 1.04 1.00 1.10 1.13 0.84 0.95 1.03 0.64%
P/EPS 10.45 16.25 -24.66 -26.84 10.15 8.71 16.13 -25.06%
EY 9.57 6.15 -4.06 -3.73 9.85 11.48 6.20 33.45%
DY 2.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.35 0.33 0.34 0.36 0.38 0.37 8.79%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 27/11/06 28/08/06 30/05/06 27/02/06 24/11/05 23/08/05 -
Price 1.13 0.92 0.90 0.73 0.76 0.80 0.85 -
P/RPS 1.25 1.18 1.38 1.13 0.82 0.92 1.10 8.87%
P/EPS 12.56 19.17 -30.82 -26.84 9.89 8.50 17.14 -18.67%
EY 7.96 5.22 -3.24 -3.73 10.11 11.77 5.84 22.86%
DY 1.77 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.42 0.42 0.34 0.35 0.37 0.40 15.99%

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