[TDM] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[TDM] TDM BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 12574.36%
YoY- 385.17%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 88,274 109,404 76,943 46,345 34,435 68,429 55,500 36.21%
PBT 30,225 20,371 33,077 5,994 502 15,513 14,742 61.31%
Tax -7,963 -10,307 -8,338 -1,129 -439 -3,477 -3,730 65.72%
NP 22,262 10,064 24,739 4,865 63 12,036 11,012 59.81%
-
NP to SH 21,707 9,239 24,303 4,865 -39 11,651 10,909 58.13%
-
Tax Rate 26.35% 50.60% 25.21% 18.84% 87.45% 22.41% 25.30% -
Total Cost 66,012 99,340 52,204 41,480 34,372 56,393 44,488 30.06%
-
Net Worth 534,591 431,002 512,776 513,403 442,650 430,629 476,460 7.96%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - 4,306 - -
Div Payout % - - - - - 36.96% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 534,591 431,002 512,776 513,403 442,650 430,629 476,460 7.96%
NOSH 215,561 215,501 215,452 224,193 195,000 215,314 215,592 -0.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 25.22% 9.20% 32.15% 10.50% 0.18% 17.59% 19.84% -
ROE 4.06% 2.14% 4.74% 0.95% -0.01% 2.71% 2.29% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 40.95 50.77 35.71 20.67 17.66 31.78 25.74 36.24%
EPS 9.92 4.29 11.28 2.17 -0.02 5.41 5.06 56.57%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 2.48 2.00 2.38 2.29 2.27 2.00 2.21 7.97%
Adjusted Per Share Value based on latest NOSH - 224,193
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 5.15 6.39 4.49 2.71 2.01 4.00 3.24 36.16%
EPS 1.27 0.54 1.42 0.28 0.00 0.68 0.64 57.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.25 0.00 -
NAPS 0.3121 0.2516 0.2994 0.2997 0.2584 0.2514 0.2782 7.95%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.72 2.26 1.30 1.34 1.25 0.94 0.78 -
P/RPS 4.20 4.45 3.64 6.48 7.08 2.96 3.03 24.29%
P/EPS 17.08 52.71 11.52 61.75 -6,250.00 17.37 15.42 7.04%
EY 5.85 1.90 8.68 1.62 -0.02 5.76 6.49 -6.68%
DY 0.00 0.00 0.00 0.00 0.00 2.13 0.00 -
P/NAPS 0.69 1.13 0.55 0.59 0.55 0.47 0.35 57.15%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 27/02/08 27/11/07 28/08/07 28/05/07 28/02/07 27/11/06 -
Price 2.17 2.25 1.51 1.29 1.36 1.13 0.92 -
P/RPS 5.30 4.43 4.23 6.24 7.70 3.56 3.57 30.10%
P/EPS 21.55 52.48 13.39 59.45 -6,800.00 20.88 18.18 11.99%
EY 4.64 1.91 7.47 1.68 -0.01 4.79 5.50 -10.70%
DY 0.00 0.00 0.00 0.00 0.00 1.77 0.00 -
P/NAPS 0.88 1.13 0.63 0.56 0.60 0.57 0.42 63.66%

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