[TDM] QoQ TTM 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- 49.08%
YoY- 347.82%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 362,580 320,966 267,127 226,152 204,709 194,294 194,451 51.55%
PBT 119,861 89,667 59,944 55,086 36,751 29,147 27,323 168.21%
Tax -36,841 -27,737 -20,213 -13,383 -8,775 -7,742 -7,427 191.14%
NP 83,020 61,930 39,731 41,703 27,976 21,405 19,896 159.41%
-
NP to SH 80,649 59,917 38,272 40,684 27,290 20,916 19,396 158.80%
-
Tax Rate 30.74% 30.93% 33.72% 24.29% 23.88% 26.56% 27.18% -
Total Cost 279,560 259,036 227,396 184,449 176,733 172,889 174,555 36.92%
-
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 4,306 4,306 4,306 -
Div Payout % - - - 10.58% 15.78% 20.59% 22.20% -
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 22.90% 19.29% 14.87% 18.44% 13.67% 11.02% 10.23% -
ROE 14.37% 11.21% 8.88% 7.93% 5.32% 4.73% 4.50% -
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 167.95 148.90 123.96 104.97 91.31 99.64 90.31 51.28%
EPS 37.36 27.80 17.76 18.88 12.17 10.73 9.01 158.32%
DPS 0.00 0.00 0.00 2.00 1.92 2.21 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 21.17 18.74 15.60 13.20 11.95 11.34 11.35 51.58%
EPS 4.71 3.50 2.23 2.38 1.59 1.22 1.13 159.22%
DPS 0.00 0.00 0.00 0.25 0.25 0.25 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 1.24 1.16 1.82 1.24 1.47 1.25 1.04 12.45%
P/EPS 5.57 6.19 12.73 6.88 11.01 11.65 10.43 -34.20%
EY 17.96 16.16 7.86 14.53 9.08 8.58 9.58 52.09%
DY 0.00 0.00 0.00 1.54 1.43 1.77 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 1.01 1.46 1.82 1.44 1.41 1.36 1.25 -13.26%
P/EPS 4.55 7.81 12.67 8.00 10.60 12.68 12.54 -49.15%
EY 21.98 12.81 7.89 12.51 9.44 7.89 7.97 96.78%
DY 0.00 0.00 0.00 1.32 1.49 1.62 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