[TDM] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[TDM] TDM BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 31.93%
YoY- 96.67%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 310,907 176,233 88,274 267,127 157,723 80,780 34,435 331.86%
PBT 115,920 66,414 30,225 59,944 39,573 6,496 502 3626.75%
Tax -31,187 -18,196 -7,963 -20,213 -9,906 -1,568 -439 1602.02%
NP 84,733 48,218 22,262 39,731 29,667 4,928 63 11925.66%
-
NP to SH 83,024 47,180 21,707 38,170 28,931 4,928 -39 -
-
Tax Rate 26.90% 27.40% 26.35% 33.72% 25.03% 24.14% 87.45% -
Total Cost 226,174 128,015 66,012 227,396 128,056 75,852 34,372 249.94%
-
Net Worth 585,592 560,896 534,591 513,035 513,083 524,889 442,650 20.44%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 585,592 560,896 534,591 513,035 513,083 524,889 442,650 20.44%
NOSH 216,886 215,729 215,561 215,561 215,581 229,209 195,000 7.32%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 27.25% 27.36% 25.22% 14.87% 18.81% 6.10% 0.18% -
ROE 14.18% 8.41% 4.06% 7.44% 5.64% 0.94% -0.01% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 143.35 81.69 40.95 123.92 73.16 35.24 17.66 302.36%
EPS 38.28 21.87 9.92 17.71 13.42 2.15 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.70 2.60 2.48 2.38 2.38 2.29 2.27 12.22%
Adjusted Per Share Value based on latest NOSH - 215,501
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 18.05 10.23 5.12 15.50 9.15 4.69 2.00 331.74%
EPS 4.82 2.74 1.26 2.22 1.68 0.29 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3399 0.3256 0.3103 0.2978 0.2978 0.3047 0.2569 20.45%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.51 2.08 1.72 2.26 1.30 1.34 1.25 -
P/RPS 1.05 2.55 4.20 1.82 1.78 3.80 7.08 -71.88%
P/EPS 3.94 9.51 17.08 12.76 9.69 62.33 -6,250.00 -
EY 25.35 10.51 5.85 7.84 10.32 1.60 -0.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.80 0.69 0.95 0.55 0.59 0.55 1.20%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 25/08/08 28/05/08 27/02/08 27/11/07 28/08/07 28/05/07 -
Price 1.12 1.70 2.17 2.25 1.51 1.29 1.36 -
P/RPS 0.78 2.08 5.30 1.82 2.06 3.66 7.70 -78.17%
P/EPS 2.93 7.77 21.55 12.71 11.25 60.00 -6,800.00 -
EY 34.18 12.86 4.64 7.87 8.89 1.67 -0.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.65 0.88 0.95 0.63 0.56 0.60 -22.36%

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