[TDM] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[TDM] TDM BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 399.55%
YoY- 122.78%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 87,959 88,274 109,404 76,943 46,345 34,435 68,429 18.23%
PBT 36,188 30,225 20,371 33,077 5,994 502 15,513 75.98%
Tax -10,233 -7,963 -10,307 -8,338 -1,129 -439 -3,477 105.50%
NP 25,955 22,262 10,064 24,739 4,865 63 12,036 66.99%
-
NP to SH 25,400 21,707 9,239 24,303 4,865 -39 11,651 68.21%
-
Tax Rate 28.28% 26.35% 50.60% 25.21% 18.84% 87.45% 22.41% -
Total Cost 62,004 66,012 99,340 52,204 41,480 34,372 56,393 6.53%
-
Net Worth 561,291 534,591 431,002 512,776 513,403 442,650 430,629 19.34%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - 4,306 -
Div Payout % - - - - - - 36.96% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 561,291 534,591 431,002 512,776 513,403 442,650 430,629 19.34%
NOSH 215,881 215,561 215,501 215,452 224,193 195,000 215,314 0.17%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 29.51% 25.22% 9.20% 32.15% 10.50% 0.18% 17.59% -
ROE 4.53% 4.06% 2.14% 4.74% 0.95% -0.01% 2.71% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 40.74 40.95 50.77 35.71 20.67 17.66 31.78 18.02%
EPS 11.76 9.92 4.29 11.28 2.17 -0.02 5.41 67.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 2.60 2.48 2.00 2.38 2.29 2.27 2.00 19.13%
Adjusted Per Share Value based on latest NOSH - 215,452
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 5.14 5.15 6.39 4.49 2.71 2.01 4.00 18.21%
EPS 1.48 1.27 0.54 1.42 0.28 0.00 0.68 68.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.25 -
NAPS 0.3277 0.3121 0.2516 0.2994 0.2997 0.2584 0.2514 19.34%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.08 1.72 2.26 1.30 1.34 1.25 0.94 -
P/RPS 5.11 4.20 4.45 3.64 6.48 7.08 2.96 43.95%
P/EPS 17.68 17.08 52.71 11.52 61.75 -6,250.00 17.37 1.18%
EY 5.66 5.85 1.90 8.68 1.62 -0.02 5.76 -1.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.13 -
P/NAPS 0.80 0.69 1.13 0.55 0.59 0.55 0.47 42.60%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 28/05/08 27/02/08 27/11/07 28/08/07 28/05/07 28/02/07 -
Price 1.70 2.17 2.25 1.51 1.29 1.36 1.13 -
P/RPS 4.17 5.30 4.43 4.23 6.24 7.70 3.56 11.13%
P/EPS 14.45 21.55 52.48 13.39 59.45 -6,800.00 20.88 -21.77%
EY 6.92 4.64 1.91 7.47 1.68 -0.01 4.79 27.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.77 -
P/NAPS 0.65 0.88 1.13 0.63 0.56 0.60 0.57 9.15%

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