[TDM] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[TDM] TDM BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 113.49%
YoY- 17.09%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 226,152 204,709 194,294 194,451 185,997 187,405 197,933 9.28%
PBT 55,086 36,751 29,147 27,323 14,560 12,952 19,588 99.11%
Tax -13,383 -8,775 -7,742 -7,427 -5,701 -5,032 -5,701 76.53%
NP 41,703 27,976 21,405 19,896 8,859 7,920 13,887 108.00%
-
NP to SH 40,684 27,290 20,916 19,396 9,085 8,055 14,007 103.44%
-
Tax Rate 24.29% 23.88% 26.56% 27.18% 39.16% 38.85% 29.10% -
Total Cost 184,449 176,733 172,889 174,555 177,138 179,485 184,046 0.14%
-
Net Worth 512,776 513,403 442,650 430,629 476,460 466,450 465,273 6.68%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 4,306 4,306 4,306 4,306 - - - -
Div Payout % 10.58% 15.78% 20.59% 22.20% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 512,776 513,403 442,650 430,629 476,460 466,450 465,273 6.68%
NOSH 215,452 224,193 195,000 215,314 215,592 215,949 214,411 0.32%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 18.44% 13.67% 11.02% 10.23% 4.76% 4.23% 7.02% -
ROE 7.93% 5.32% 4.73% 4.50% 1.91% 1.73% 3.01% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 104.97 91.31 99.64 90.31 86.27 86.78 92.31 8.93%
EPS 18.88 12.17 10.73 9.01 4.21 3.73 6.53 102.82%
DPS 2.00 1.92 2.21 2.00 0.00 0.00 0.00 -
NAPS 2.38 2.29 2.27 2.00 2.21 2.16 2.17 6.34%
Adjusted Per Share Value based on latest NOSH - 215,314
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 13.20 11.95 11.34 11.35 10.86 10.94 11.56 9.23%
EPS 2.38 1.59 1.22 1.13 0.53 0.47 0.82 103.34%
DPS 0.25 0.25 0.25 0.25 0.00 0.00 0.00 -
NAPS 0.2994 0.2997 0.2584 0.2514 0.2782 0.2723 0.2716 6.70%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.30 1.34 1.25 0.94 0.78 0.72 0.73 -
P/RPS 1.24 1.47 1.25 1.04 0.90 0.83 0.79 35.02%
P/EPS 6.88 11.01 11.65 10.43 18.51 19.30 11.17 -27.58%
EY 14.53 9.08 8.58 9.58 5.40 5.18 8.95 38.09%
DY 1.54 1.43 1.77 2.13 0.00 0.00 0.00 -
P/NAPS 0.55 0.59 0.55 0.47 0.35 0.33 0.34 37.76%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 28/08/07 28/05/07 28/02/07 27/11/06 28/08/06 30/05/06 -
Price 1.51 1.29 1.36 1.13 0.92 0.90 0.73 -
P/RPS 1.44 1.41 1.36 1.25 1.07 1.04 0.79 49.16%
P/EPS 8.00 10.60 12.68 12.54 21.83 24.13 11.17 -19.93%
EY 12.51 9.44 7.89 7.97 4.58 4.14 8.95 24.98%
DY 1.32 1.49 1.62 1.77 0.00 0.00 0.00 -
P/NAPS 0.63 0.56 0.60 0.57 0.42 0.42 0.34 50.80%

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