[TDM] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[TDM] TDM BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -100.8%
YoY- 97.33%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 267,127 210,297 161,560 137,740 194,451 168,029 141,044 52.89%
PBT 59,944 52,764 12,992 2,008 27,323 15,746 -5,864 -
Tax -20,213 -13,208 -3,136 -1,756 -7,427 -5,266 -440 1173.77%
NP 39,731 39,556 9,856 252 19,896 10,480 -6,304 -
-
NP to SH 38,170 38,574 9,856 -156 19,408 10,342 -6,304 -
-
Tax Rate 33.72% 25.03% 24.14% 87.45% 27.18% 33.44% - -
Total Cost 227,396 170,741 151,704 137,488 174,555 157,549 147,348 33.43%
-
Net Worth 513,035 513,083 524,889 442,650 485,234 476,193 466,323 6.55%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - 4,313 - - -
Div Payout % - - - - 22.22% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 513,035 513,083 524,889 442,650 485,234 476,193 466,323 6.55%
NOSH 215,561 215,581 229,209 195,000 215,659 215,472 215,890 -0.10%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 14.87% 18.81% 6.10% 0.18% 10.23% 6.24% -4.47% -
ROE 7.44% 7.52% 1.88% -0.04% 4.00% 2.17% -1.35% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 123.92 97.55 70.49 70.64 90.17 77.98 65.33 53.05%
EPS 17.71 17.89 4.30 -0.08 9.01 4.80 -2.92 -
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 2.38 2.38 2.29 2.27 2.25 2.21 2.16 6.66%
Adjusted Per Share Value based on latest NOSH - 195,000
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 15.60 12.28 9.43 8.04 11.35 9.81 8.23 52.98%
EPS 2.23 2.25 0.58 -0.01 1.13 0.60 -0.37 -
DPS 0.00 0.00 0.00 0.00 0.25 0.00 0.00 -
NAPS 0.2995 0.2995 0.3064 0.2584 0.2833 0.278 0.2722 6.56%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.26 1.30 1.34 1.25 0.94 0.78 0.72 -
P/RPS 1.82 1.33 1.90 1.77 1.04 1.00 1.10 39.76%
P/EPS 12.76 7.27 31.16 -1,562.50 10.45 16.25 -24.66 -
EY 7.84 13.76 3.21 -0.06 9.57 6.15 -4.06 -
DY 0.00 0.00 0.00 0.00 2.13 0.00 0.00 -
P/NAPS 0.95 0.55 0.59 0.55 0.42 0.35 0.33 101.97%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 27/11/07 28/08/07 28/05/07 28/02/07 27/11/06 28/08/06 -
Price 2.25 1.51 1.29 1.36 1.13 0.92 0.90 -
P/RPS 1.82 1.55 1.83 1.93 1.25 1.18 1.38 20.20%
P/EPS 12.71 8.44 30.00 -1,700.00 12.56 19.17 -30.82 -
EY 7.87 11.85 3.33 -0.06 7.96 5.22 -3.24 -
DY 0.00 0.00 0.00 0.00 1.77 0.00 0.00 -
P/NAPS 0.95 0.63 0.56 0.60 0.50 0.42 0.42 72.05%

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