[TDM] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[TDM] TDM BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 15.74%
YoY- 1.34%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 140,333 83,425 36,967 230,409 177,452 111,969 47,694 105.20%
PBT 19,990 6,856 1,830 25,509 19,459 2,739 -4,872 -
Tax -4,549 -1,488 -723 -10,414 -6,417 -2,265 -390 413.55%
NP 15,441 5,368 1,107 15,095 13,042 474 -5,262 -
-
NP to SH 15,225 5,346 1,100 15,095 13,042 474 -5,262 -
-
Tax Rate 22.76% 21.70% 39.51% 40.82% 32.98% 82.69% - -
Total Cost 124,892 78,057 35,860 215,314 164,410 111,495 52,956 77.08%
-
Net Worth 470,120 461,308 457,254 457,074 457,008 445,049 442,094 4.17%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 470,120 461,308 457,254 457,074 457,008 445,049 442,094 4.17%
NOSH 215,651 215,564 215,686 215,601 215,570 215,000 215,655 -0.00%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 11.00% 6.43% 2.99% 6.55% 7.35% 0.42% -11.03% -
ROE 3.24% 1.16% 0.24% 3.30% 2.85% 0.11% -1.19% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 65.07 38.70 17.14 106.87 82.32 52.08 22.12 105.16%
EPS 7.06 2.48 0.51 7.00 6.05 0.22 -2.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.14 2.12 2.12 2.12 2.07 2.05 4.18%
Adjusted Per Share Value based on latest NOSH - 216,296
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 8.19 4.87 2.16 13.45 10.36 6.54 2.78 105.37%
EPS 0.89 0.31 0.06 0.88 0.76 0.03 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2745 0.2693 0.267 0.2668 0.2668 0.2598 0.2581 4.18%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.82 0.80 0.88 0.90 0.90 1.00 1.23 -
P/RPS 1.26 2.07 5.13 0.84 1.09 1.92 5.56 -62.79%
P/EPS 11.61 32.26 172.55 12.85 14.88 453.59 -50.41 -
EY 8.61 3.10 0.58 7.78 6.72 0.22 -1.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.42 0.42 0.42 0.48 0.60 -26.23%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 23/08/05 26/05/05 28/02/05 25/11/04 20/09/04 27/05/04 -
Price 0.80 0.85 0.71 0.89 0.91 0.92 0.99 -
P/RPS 1.23 2.20 4.14 0.83 1.11 1.77 4.48 -57.72%
P/EPS 11.33 34.27 139.22 12.71 15.04 417.30 -40.57 -
EY 8.83 2.92 0.72 7.87 6.65 0.24 -2.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.33 0.42 0.43 0.44 0.48 -15.91%

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