[TDM] QoQ 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- -61.98%
YoY- -20.7%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 123,039 87,959 88,274 109,404 76,943 46,345 34,435 133.17%
PBT 49,507 36,188 30,225 20,371 33,077 5,994 502 2016.78%
Tax -12,991 -10,233 -7,963 -10,307 -8,338 -1,129 -439 850.83%
NP 36,516 25,955 22,262 10,064 24,739 4,865 63 6771.66%
-
NP to SH 35,845 25,400 21,707 9,239 24,303 4,865 -39 -
-
Tax Rate 26.24% 28.28% 26.35% 50.60% 25.21% 18.84% 87.45% -
Total Cost 86,523 62,004 66,012 99,340 52,204 41,480 34,372 84.73%
-
Net Worth 588,320 561,291 534,591 431,002 512,776 513,403 442,650 20.82%
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 588,320 561,291 534,591 431,002 512,776 513,403 442,650 20.82%
NOSH 217,896 215,881 215,561 215,501 215,452 224,193 195,000 7.66%
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 29.68% 29.51% 25.22% 9.20% 32.15% 10.50% 0.18% -
ROE 6.09% 4.53% 4.06% 2.14% 4.74% 0.95% -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 56.47 40.74 40.95 50.77 35.71 20.67 17.66 116.58%
EPS 16.45 11.76 9.92 4.29 11.28 2.17 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.70 2.60 2.48 2.00 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 7.18 5.14 5.15 6.39 4.49 2.71 2.01 133.13%
EPS 2.09 1.48 1.27 0.54 1.42 0.28 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3435 0.3277 0.3121 0.2516 0.2994 0.2997 0.2584 20.83%
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 2.67 5.11 4.20 4.45 3.64 6.48 7.08 -47.70%
P/EPS 9.18 17.68 17.08 52.71 11.52 61.75 -6,250.00 -
EY 10.89 5.66 5.85 1.90 8.68 1.62 -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 1.13 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 1.98 4.17 5.30 4.43 4.23 6.24 7.70 -59.46%
P/EPS 6.81 14.45 21.55 52.48 13.39 59.45 -6,800.00 -
EY 14.69 6.92 4.64 1.91 7.47 1.68 -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 1.13 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