[TDM] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[TDM] TDM BHD
Announcement Date
15-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 92.3%
YoY- 91.88%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 187,110 236,602 225,186 156,278 140,682 192,786 195,401 0.04%
PBT 26,653 25,945 29,918 294 -18,328 -40,329 3,477 -2.14%
Tax -6,065 -8,556 -4,965 -1,913 18,328 40,329 -2,274 -1.03%
NP 20,588 17,389 24,953 -1,618 0 0 1,202 -2.97%
-
NP to SH 20,300 17,389 24,953 -1,618 -19,936 -41,300 1,202 -2.96%
-
Tax Rate 22.76% 32.98% 16.60% 650.68% - - 65.40% -
Total Cost 166,522 219,213 200,233 157,897 140,682 192,786 194,198 0.16%
-
Net Worth 470,120 457,008 447,532 460,264 125,070 144,426 233,553 -0.74%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 470,120 457,008 447,532 460,264 125,070 144,426 233,553 -0.74%
NOSH 215,651 215,570 214,130 105,565 80,690 80,685 80,535 -1.04%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 11.00% 7.35% 11.08% -1.04% 0.00% 0.00% 0.62% -
ROE 4.32% 3.81% 5.58% -0.35% -15.94% -28.60% 0.51% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 86.77 109.76 105.16 148.04 174.35 238.94 242.63 1.09%
EPS 9.41 8.07 11.65 -1.53 -24.71 -51.19 1.49 -1.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.12 2.09 4.36 1.55 1.79 2.90 0.30%
Adjusted Per Share Value based on latest NOSH - 105,952
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 10.92 13.81 13.15 9.12 8.21 11.26 11.41 0.04%
EPS 1.19 1.02 1.46 -0.09 -1.16 -2.41 0.07 -2.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2745 0.2668 0.2613 0.2687 0.073 0.0843 0.1364 -0.74%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.82 0.90 0.79 0.71 0.65 1.20 0.00 -
P/RPS 0.95 0.82 0.75 0.48 0.37 0.50 0.00 -100.00%
P/EPS 8.71 11.16 6.78 -46.30 -2.63 -2.34 0.00 -100.00%
EY 11.48 8.96 14.75 -2.16 -38.01 -42.66 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.42 0.38 0.16 0.42 0.67 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 24/11/05 25/11/04 23/12/03 15/11/02 30/11/01 29/11/00 30/11/99 -
Price 0.80 0.91 0.90 0.76 0.75 1.30 0.00 -
P/RPS 0.92 0.83 0.86 0.51 0.43 0.54 0.00 -100.00%
P/EPS 8.50 11.28 7.72 -49.57 -3.04 -2.54 0.00 -100.00%
EY 11.77 8.86 12.95 -2.02 -32.94 -39.37 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.43 0.43 0.17 0.48 0.73 0.00 -100.00%

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