[TDM] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[TDM] TDM BHD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 143.0%
YoY- 1027.85%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 352,466 161,560 141,044 166,850 223,938 193,906 123,188 19.13%
PBT 132,828 12,992 -5,864 13,712 5,478 24,686 -21,472 -
Tax -36,392 -3,136 -440 -2,976 -4,530 -3,950 21,472 -
NP 96,436 9,856 -6,304 10,736 948 20,736 0 -
-
NP to SH 94,360 9,856 -6,304 10,692 948 20,736 -21,012 -
-
Tax Rate 27.40% 24.14% - 21.70% 82.69% 16.00% - -
Total Cost 256,030 151,704 147,348 156,114 222,990 173,170 123,188 12.95%
-
Net Worth 560,896 524,889 466,323 461,308 445,049 442,071 121,036 29.09%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 560,896 524,889 466,323 461,308 445,049 442,071 121,036 29.09%
NOSH 215,729 229,209 215,890 215,564 215,000 106,012 80,691 17.79%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 27.36% 6.10% -4.47% 6.43% 0.42% 10.69% 0.00% -
ROE 16.82% 1.88% -1.35% 2.32% 0.21% 4.69% -17.36% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 163.38 70.49 65.33 77.40 104.16 182.91 152.67 1.13%
EPS 43.74 4.30 -2.92 4.96 0.44 19.56 -26.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.29 2.16 2.14 2.07 4.17 1.50 9.59%
Adjusted Per Share Value based on latest NOSH - 215,532
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 20.46 9.38 8.19 9.68 13.00 11.25 7.15 19.13%
EPS 5.48 0.57 -0.37 0.62 0.06 1.20 -1.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3256 0.3047 0.2707 0.2678 0.2583 0.2566 0.0703 29.07%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 2.08 1.34 0.72 0.80 1.00 1.25 0.91 -
P/RPS 1.27 1.90 1.10 1.03 0.96 0.68 0.60 13.29%
P/EPS 4.76 31.16 -24.66 16.13 226.79 6.39 -3.49 -
EY 21.03 3.21 -4.06 6.20 0.44 15.65 -28.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.59 0.33 0.37 0.48 0.30 0.61 4.61%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 25/08/08 28/08/07 28/08/06 23/08/05 20/09/04 27/08/03 20/08/02 -
Price 1.70 1.29 0.90 0.85 0.92 0.87 0.82 -
P/RPS 1.04 1.83 1.38 1.10 0.88 0.48 0.54 11.53%
P/EPS 3.89 30.00 -30.82 17.14 208.65 4.45 -3.15 -
EY 25.73 3.33 -3.24 5.84 0.48 22.48 -31.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.56 0.42 0.40 0.44 0.21 0.55 2.82%

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