[TDM] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[TDM] TDM BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -13.47%
YoY- 87.34%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 187,405 197,933 200,308 217,634 236,198 254,015 264,742 -20.62%
PBT 12,952 19,588 22,740 26,040 29,626 32,211 25,509 -36.43%
Tax -5,032 -5,701 -6,300 -8,546 -9,636 -10,747 -10,414 -38.50%
NP 7,920 13,887 16,440 17,494 19,990 21,464 15,095 -35.02%
-
NP to SH 8,055 14,007 16,565 17,278 19,968 21,457 15,095 -34.28%
-
Tax Rate 38.85% 29.10% 27.70% 32.82% 32.53% 33.36% 40.82% -
Total Cost 179,485 184,046 183,868 200,140 216,208 232,551 249,647 -19.79%
-
Net Worth 466,450 465,273 426,956 470,223 461,240 457,254 432,592 5.16%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 466,450 465,273 426,956 470,223 461,240 457,254 432,592 5.16%
NOSH 215,949 214,411 213,478 215,698 215,532 215,686 216,296 -0.10%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 4.23% 7.02% 8.21% 8.04% 8.46% 8.45% 5.70% -
ROE 1.73% 3.01% 3.88% 3.67% 4.33% 4.69% 3.49% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 86.78 92.31 93.83 100.90 109.59 117.77 122.40 -20.53%
EPS 3.73 6.53 7.76 8.01 9.26 9.95 6.98 -34.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.16 2.17 2.00 2.18 2.14 2.12 2.00 5.27%
Adjusted Per Share Value based on latest NOSH - 215,698
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 10.88 11.49 11.63 12.63 13.71 14.74 15.37 -20.62%
EPS 0.47 0.81 0.96 1.00 1.16 1.25 0.88 -34.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2707 0.2701 0.2478 0.2729 0.2677 0.2654 0.2511 5.15%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.72 0.73 0.78 0.82 0.80 0.88 0.90 -
P/RPS 0.83 0.79 0.83 0.81 0.73 0.75 0.74 7.97%
P/EPS 19.30 11.17 10.05 10.24 8.64 8.85 12.90 30.90%
EY 5.18 8.95 9.95 9.77 11.58 11.30 7.75 -23.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.39 0.38 0.37 0.42 0.45 -18.72%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 30/05/06 27/02/06 24/11/05 23/08/05 26/05/05 28/02/05 -
Price 0.90 0.73 0.76 0.80 0.85 0.71 0.89 -
P/RPS 1.04 0.79 0.81 0.79 0.78 0.60 0.73 26.69%
P/EPS 24.13 11.17 9.79 9.99 9.17 7.14 12.75 53.18%
EY 4.14 8.95 10.21 10.01 10.90 14.01 7.84 -34.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.34 0.38 0.37 0.40 0.33 0.45 -4.50%

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