[TDM] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[TDM] TDM BHD
Announcement Date
15-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 411.5%
YoY- -4.99%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 51,123 45,830 51,138 55,615 34,288 27,306 43,770 10.93%
PBT 7,207 5,136 6,215 10,957 -3,056 -7,680 761 349.47%
Tax -1,272 -703 -2,879 -1,665 3,056 7,680 1,557 -
NP 5,935 4,433 3,336 9,292 0 0 2,318 87.47%
-
NP to SH 5,935 4,433 3,336 9,292 -2,983 -7,523 2,318 87.47%
-
Tax Rate 17.65% 13.69% 46.32% 15.20% - - -204.60% -
Total Cost 45,188 41,397 47,802 46,323 34,288 27,306 41,452 5.93%
-
Net Worth 441,945 436,936 438,445 461,951 120,932 125,114 133,264 122.87%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 441,945 436,936 438,445 461,951 120,932 125,114 133,264 122.87%
NOSH 105,982 106,052 105,904 105,952 80,621 80,718 80,766 19.91%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 11.61% 9.67% 6.52% 16.71% 0.00% 0.00% 5.30% -
ROE 1.34% 1.01% 0.76% 2.01% -2.47% -6.01% 1.74% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 48.24 43.21 48.29 52.49 42.53 33.83 54.19 -7.48%
EPS 5.60 4.18 3.15 8.77 -3.70 -9.32 2.87 56.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.17 4.12 4.14 4.36 1.50 1.55 1.65 85.85%
Adjusted Per Share Value based on latest NOSH - 105,952
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 2.97 2.66 2.97 3.23 1.99 1.58 2.54 11.02%
EPS 0.34 0.26 0.19 0.54 -0.17 -0.44 0.13 90.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2565 0.2536 0.2545 0.2681 0.0702 0.0726 0.0773 122.95%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.25 0.98 1.06 0.71 0.91 0.76 0.74 -
P/RPS 2.59 2.27 2.20 1.35 2.14 2.25 1.37 53.07%
P/EPS 22.32 23.44 33.65 8.10 -24.59 -8.15 25.78 -9.18%
EY 4.48 4.27 2.97 12.35 -4.07 -12.26 3.88 10.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.24 0.26 0.16 0.61 0.49 0.45 -23.74%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 23/05/03 04/04/03 15/11/02 20/08/02 28/05/02 28/02/02 -
Price 0.87 1.13 0.99 0.76 0.82 0.95 0.72 -
P/RPS 1.80 2.61 2.05 1.45 1.93 2.81 1.33 22.42%
P/EPS 15.54 27.03 31.43 8.67 -22.16 -10.19 25.09 -27.40%
EY 6.44 3.70 3.18 11.54 -4.51 -9.81 3.99 37.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.27 0.24 0.17 0.55 0.61 0.44 -39.01%

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