[TDM] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[TDM] TDM BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -32.45%
YoY- 601.98%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 256,156 252,621 239,469 237,605 220,028 203,706 186,871 23.32%
PBT 26,099 19,475 19,071 29,079 28,654 29,515 19,252 22.42%
Tax -16,876 -14,474 -13,870 -14,183 -6,603 -6,519 -5,174 119.46%
NP 9,223 5,001 5,201 14,896 22,051 22,996 14,078 -24.51%
-
NP to SH 9,223 5,001 5,201 14,896 22,051 22,996 14,078 -24.51%
-
Tax Rate 64.66% 74.32% 72.73% 48.77% 23.04% 22.09% 26.88% -
Total Cost 246,933 247,620 234,268 222,709 197,977 180,710 172,793 26.79%
-
Net Worth 457,054 446,295 442,094 430,634 449,619 441,945 424,210 5.08%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 457,054 446,295 442,094 430,634 449,619 441,945 424,210 5.08%
NOSH 215,591 215,601 215,655 215,317 215,128 105,982 106,052 60.26%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 3.60% 1.98% 2.17% 6.27% 10.02% 11.29% 7.53% -
ROE 2.02% 1.12% 1.18% 3.46% 4.90% 5.20% 3.32% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 118.82 117.17 111.04 110.35 102.28 192.21 176.21 -23.04%
EPS 4.28 2.32 2.41 6.92 10.25 21.70 13.27 -52.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.07 2.05 2.00 2.09 4.17 4.00 -34.43%
Adjusted Per Share Value based on latest NOSH - 215,317
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 14.95 14.75 13.98 13.87 12.85 11.89 10.91 23.29%
EPS 0.54 0.29 0.30 0.87 1.29 1.34 0.82 -24.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2668 0.2606 0.2581 0.2514 0.2625 0.258 0.2477 5.06%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.90 1.00 1.23 0.90 0.79 1.25 0.98 -
P/RPS 0.76 0.85 1.11 0.82 0.77 0.65 0.56 22.51%
P/EPS 21.04 43.11 51.00 13.01 7.71 5.76 7.38 100.67%
EY 4.75 2.32 1.96 7.69 12.97 17.36 13.55 -50.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.48 0.60 0.45 0.38 0.30 0.25 41.18%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 20/09/04 27/05/04 25/02/04 23/12/03 27/08/03 23/05/03 -
Price 0.91 0.92 0.99 1.09 0.90 0.87 1.13 -
P/RPS 0.77 0.79 0.89 0.99 0.88 0.45 0.64 13.08%
P/EPS 21.27 39.66 41.05 15.76 8.78 4.01 8.51 83.86%
EY 4.70 2.52 2.44 6.35 11.39 24.94 11.75 -45.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.44 0.48 0.55 0.43 0.21 0.28 33.00%

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