[TDM] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[TDM] TDM BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -8.09%
YoY- -158.96%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 285,598 352,466 161,560 141,044 166,850 223,938 193,906 6.66%
PBT 38,268 132,828 12,992 -5,864 13,712 5,478 24,686 7.57%
Tax -10,802 -36,392 -3,136 -440 -2,976 -4,530 -3,950 18.23%
NP 27,466 96,436 9,856 -6,304 10,736 948 20,736 4.79%
-
NP to SH 26,516 94,360 9,856 -6,304 10,692 948 20,736 4.17%
-
Tax Rate 28.23% 27.40% 24.14% - 21.70% 82.69% 16.00% -
Total Cost 258,132 256,030 151,704 147,348 156,114 222,990 173,170 6.87%
-
Net Worth 612,580 560,896 524,889 466,323 461,308 445,049 442,071 5.58%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 612,580 560,896 524,889 466,323 461,308 445,049 442,071 5.58%
NOSH 218,778 215,729 229,209 215,890 215,564 215,000 106,012 12.82%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 9.62% 27.36% 6.10% -4.47% 6.43% 0.42% 10.69% -
ROE 4.33% 16.82% 1.88% -1.35% 2.32% 0.21% 4.69% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 130.54 163.38 70.49 65.33 77.40 104.16 182.91 -5.46%
EPS 12.12 43.74 4.30 -2.92 4.96 0.44 19.56 -7.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.80 2.60 2.29 2.16 2.14 2.07 4.17 -6.41%
Adjusted Per Share Value based on latest NOSH - 215,949
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 16.67 20.58 9.43 8.23 9.74 13.07 11.32 6.65%
EPS 1.55 5.51 0.58 -0.37 0.62 0.06 1.21 4.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3576 0.3275 0.3064 0.2722 0.2693 0.2598 0.2581 5.57%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.53 2.08 1.34 0.72 0.80 1.00 1.25 -
P/RPS 1.17 1.27 1.90 1.10 1.03 0.96 0.68 9.45%
P/EPS 12.62 4.76 31.16 -24.66 16.13 226.79 6.39 11.99%
EY 7.92 21.03 3.21 -4.06 6.20 0.44 15.65 -10.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.80 0.59 0.33 0.37 0.48 0.30 10.61%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 13/08/09 25/08/08 28/08/07 28/08/06 23/08/05 20/09/04 27/08/03 -
Price 1.68 1.70 1.29 0.90 0.85 0.92 0.87 -
P/RPS 1.29 1.04 1.83 1.38 1.10 0.88 0.48 17.89%
P/EPS 13.86 3.89 30.00 -30.82 17.14 208.65 4.45 20.82%
EY 7.21 25.73 3.33 -3.24 5.84 0.48 22.48 -17.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.65 0.56 0.42 0.40 0.44 0.21 19.10%

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