[TDM] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[TDM] TDM BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -65.08%
YoY- -63.06%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 264,742 256,156 252,621 239,469 237,605 220,028 203,706 18.99%
PBT 25,509 26,099 19,475 19,071 29,079 28,654 29,515 -9.22%
Tax -10,414 -16,876 -14,474 -13,870 -14,183 -6,603 -6,519 36.46%
NP 15,095 9,223 5,001 5,201 14,896 22,051 22,996 -24.37%
-
NP to SH 15,095 9,223 5,001 5,201 14,896 22,051 22,996 -24.37%
-
Tax Rate 40.82% 64.66% 74.32% 72.73% 48.77% 23.04% 22.09% -
Total Cost 249,647 246,933 247,620 234,268 222,709 197,977 180,710 23.91%
-
Net Worth 432,592 457,054 446,295 442,094 430,634 449,619 441,945 -1.40%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 432,592 457,054 446,295 442,094 430,634 449,619 441,945 -1.40%
NOSH 216,296 215,591 215,601 215,655 215,317 215,128 105,982 60.54%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 5.70% 3.60% 1.98% 2.17% 6.27% 10.02% 11.29% -
ROE 3.49% 2.02% 1.12% 1.18% 3.46% 4.90% 5.20% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 122.40 118.82 117.17 111.04 110.35 102.28 192.21 -25.88%
EPS 6.98 4.28 2.32 2.41 6.92 10.25 21.70 -52.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.12 2.07 2.05 2.00 2.09 4.17 -38.59%
Adjusted Per Share Value based on latest NOSH - 215,655
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 15.46 14.95 14.75 13.98 13.87 12.85 11.89 19.03%
EPS 0.88 0.54 0.29 0.30 0.87 1.29 1.34 -24.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2526 0.2668 0.2606 0.2581 0.2514 0.2625 0.258 -1.39%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.90 0.90 1.00 1.23 0.90 0.79 1.25 -
P/RPS 0.74 0.76 0.85 1.11 0.82 0.77 0.65 8.98%
P/EPS 12.90 21.04 43.11 51.00 13.01 7.71 5.76 70.75%
EY 7.75 4.75 2.32 1.96 7.69 12.97 17.36 -41.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.42 0.48 0.60 0.45 0.38 0.30 30.87%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 25/11/04 20/09/04 27/05/04 25/02/04 23/12/03 27/08/03 -
Price 0.89 0.91 0.92 0.99 1.09 0.90 0.87 -
P/RPS 0.73 0.77 0.79 0.89 0.99 0.88 0.45 37.85%
P/EPS 12.75 21.27 39.66 41.05 15.76 8.78 4.01 115.47%
EY 7.84 4.70 2.52 2.44 6.35 11.39 24.94 -53.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.43 0.44 0.48 0.55 0.43 0.21 65.82%

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