[TDM] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[TDM] TDM BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 6417.95%
YoY- 256.35%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 349,708 285,598 352,466 161,560 141,044 166,850 223,938 7.70%
PBT 87,364 38,268 132,828 12,992 -5,864 13,712 5,478 58.62%
Tax -21,778 -10,802 -36,392 -3,136 -440 -2,976 -4,530 29.89%
NP 65,586 27,466 96,436 9,856 -6,304 10,736 948 102.54%
-
NP to SH 64,266 26,516 94,360 9,856 -6,304 10,692 948 101.86%
-
Tax Rate 24.93% 28.23% 27.40% 24.14% - 21.70% 82.69% -
Total Cost 284,122 258,132 256,030 151,704 147,348 156,114 222,990 4.11%
-
Net Worth 635,212 612,580 560,896 524,889 466,323 461,308 445,049 6.10%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 635,212 612,580 560,896 524,889 466,323 461,308 445,049 6.10%
NOSH 219,038 218,778 215,729 229,209 215,890 215,564 215,000 0.31%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 18.75% 9.62% 27.36% 6.10% -4.47% 6.43% 0.42% -
ROE 10.12% 4.33% 16.82% 1.88% -1.35% 2.32% 0.21% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 159.66 130.54 163.38 70.49 65.33 77.40 104.16 7.37%
EPS 29.34 12.12 43.74 4.30 -2.92 4.96 0.44 101.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.90 2.80 2.60 2.29 2.16 2.14 2.07 5.77%
Adjusted Per Share Value based on latest NOSH - 224,193
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 20.30 16.58 20.46 9.38 8.19 9.68 13.00 7.70%
EPS 3.73 1.54 5.48 0.57 -0.37 0.62 0.06 98.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3687 0.3556 0.3256 0.3047 0.2707 0.2678 0.2583 6.10%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.80 1.53 2.08 1.34 0.72 0.80 1.00 -
P/RPS 1.13 1.17 1.27 1.90 1.10 1.03 0.96 2.75%
P/EPS 6.13 12.62 4.76 31.16 -24.66 16.13 226.79 -45.20%
EY 16.30 7.92 21.03 3.21 -4.06 6.20 0.44 82.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.55 0.80 0.59 0.33 0.37 0.48 4.35%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 10/08/10 13/08/09 25/08/08 28/08/07 28/08/06 23/08/05 20/09/04 -
Price 2.40 1.68 1.70 1.29 0.90 0.85 0.92 -
P/RPS 1.50 1.29 1.04 1.83 1.38 1.10 0.88 9.29%
P/EPS 8.18 13.86 3.89 30.00 -30.82 17.14 208.65 -41.70%
EY 12.23 7.21 25.73 3.33 -3.24 5.84 0.48 71.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.60 0.65 0.56 0.42 0.40 0.44 11.15%

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