[TDM] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[TDM] TDM BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 42.15%
YoY- 312.56%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 200,308 217,634 236,198 254,015 264,742 256,156 252,621 -14.29%
PBT 22,740 26,040 29,626 32,211 25,509 26,099 19,475 10.85%
Tax -6,300 -8,546 -9,636 -10,747 -10,414 -16,876 -14,474 -42.47%
NP 16,440 17,494 19,990 21,464 15,095 9,223 5,001 120.60%
-
NP to SH 16,565 17,278 19,968 21,457 15,095 9,223 5,001 121.72%
-
Tax Rate 27.70% 32.82% 32.53% 33.36% 40.82% 64.66% 74.32% -
Total Cost 183,868 200,140 216,208 232,551 249,647 246,933 247,620 -17.95%
-
Net Worth 426,956 470,223 461,240 457,254 432,592 457,054 446,295 -2.90%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 426,956 470,223 461,240 457,254 432,592 457,054 446,295 -2.90%
NOSH 213,478 215,698 215,532 215,686 216,296 215,591 215,601 -0.65%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 8.21% 8.04% 8.46% 8.45% 5.70% 3.60% 1.98% -
ROE 3.88% 3.67% 4.33% 4.69% 3.49% 2.02% 1.12% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 93.83 100.90 109.59 117.77 122.40 118.82 117.17 -13.73%
EPS 7.76 8.01 9.26 9.95 6.98 4.28 2.32 123.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.18 2.14 2.12 2.00 2.12 2.07 -2.26%
Adjusted Per Share Value based on latest NOSH - 215,686
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 11.63 12.63 13.71 14.74 15.37 14.87 14.66 -14.26%
EPS 0.96 1.00 1.16 1.25 0.88 0.54 0.29 121.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2478 0.2729 0.2677 0.2654 0.2511 0.2653 0.259 -2.89%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.78 0.82 0.80 0.88 0.90 0.90 1.00 -
P/RPS 0.83 0.81 0.73 0.75 0.74 0.76 0.85 -1.57%
P/EPS 10.05 10.24 8.64 8.85 12.90 21.04 43.11 -62.02%
EY 9.95 9.77 11.58 11.30 7.75 4.75 2.32 163.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.38 0.37 0.42 0.45 0.42 0.48 -12.89%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 24/11/05 23/08/05 26/05/05 28/02/05 25/11/04 20/09/04 -
Price 0.76 0.80 0.85 0.71 0.89 0.91 0.92 -
P/RPS 0.81 0.79 0.78 0.60 0.73 0.77 0.79 1.67%
P/EPS 9.79 9.99 9.17 7.14 12.75 21.27 39.66 -60.54%
EY 10.21 10.01 10.90 14.01 7.84 4.70 2.52 153.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.40 0.33 0.45 0.43 0.44 -9.28%

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