[TDM] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[TDM] TDM BHD
Announcement Date
20-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 115.7%
YoY- 102.59%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 186,871 168,347 160,979 150,399 140,895 149,282 142,664 19.73%
PBT 19,252 6,436 982 784 -10,758 -12,985 -34,574 -
Tax -5,174 -4,314 122 808 15,333 25,083 44,354 -
NP 14,078 2,122 1,104 1,592 4,575 12,098 9,780 27.51%
-
NP to SH 14,078 2,122 1,104 1,592 -10,143 -12,634 -36,994 -
-
Tax Rate 26.88% 67.03% -12.42% -103.06% - - - -
Total Cost 172,793 166,225 159,875 148,807 136,320 137,184 132,884 19.15%
-
Net Worth 424,210 423,619 423,808 120,932 125,114 133,264 125,074 125.90%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 424,210 423,619 423,808 120,932 125,114 133,264 125,074 125.90%
NOSH 106,052 105,904 105,952 80,621 80,718 80,766 80,693 20.00%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 7.53% 1.26% 0.69% 1.06% 3.25% 8.10% 6.86% -
ROE 3.32% 0.50% 0.26% 1.32% -8.11% -9.48% -29.58% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 176.21 158.96 151.94 186.55 174.55 184.83 176.80 -0.22%
EPS 13.27 2.00 1.04 1.97 -12.57 -15.64 -45.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 4.00 4.00 1.50 1.55 1.65 1.55 88.25%
Adjusted Per Share Value based on latest NOSH - 80,621
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 10.91 9.83 9.40 8.78 8.23 8.72 8.33 19.72%
EPS 0.82 0.12 0.06 0.09 -0.59 -0.74 -2.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2477 0.2473 0.2474 0.0706 0.073 0.0778 0.073 125.97%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.98 1.06 0.71 0.91 0.76 0.74 0.65 -
P/RPS 0.56 0.67 0.47 0.49 0.44 0.40 0.37 31.85%
P/EPS 7.38 52.90 68.14 46.08 -6.05 -4.73 -1.42 -
EY 13.55 1.89 1.47 2.17 -16.53 -21.14 -70.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.18 0.61 0.49 0.45 0.42 -29.26%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 23/05/03 04/04/03 15/11/02 20/08/02 28/05/02 28/02/02 30/11/01 -
Price 1.13 0.99 0.76 0.82 0.95 0.72 0.75 -
P/RPS 0.64 0.62 0.50 0.44 0.54 0.39 0.42 32.45%
P/EPS 8.51 49.41 72.94 41.53 -7.56 -4.60 -1.64 -
EY 11.75 2.02 1.37 2.41 -13.23 -21.73 -61.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.25 0.19 0.55 0.61 0.44 0.48 -30.20%

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