[TDM] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[TDM] TDM BHD
Announcement Date
23-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 20.34%
YoY- 1641.6%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 168,029 187,110 236,602 225,186 156,278 140,682 192,786 -2.26%
PBT 15,746 26,653 25,945 29,918 294 -18,328 -40,329 -
Tax -5,266 -6,065 -8,556 -4,965 -1,913 18,328 40,329 -
NP 10,480 20,588 17,389 24,953 -1,618 0 0 -
-
NP to SH 10,342 20,300 17,389 24,953 -1,618 -19,936 -41,300 -
-
Tax Rate 33.44% 22.76% 32.98% 16.60% 650.68% - - -
Total Cost 157,549 166,522 219,213 200,233 157,897 140,682 192,786 -3.30%
-
Net Worth 476,193 470,120 457,008 447,532 460,264 125,070 144,426 21.98%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 476,193 470,120 457,008 447,532 460,264 125,070 144,426 21.98%
NOSH 215,472 215,651 215,570 214,130 105,565 80,690 80,685 17.77%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 6.24% 11.00% 7.35% 11.08% -1.04% 0.00% 0.00% -
ROE 2.17% 4.32% 3.81% 5.58% -0.35% -15.94% -28.60% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 77.98 86.77 109.76 105.16 148.04 174.35 238.94 -17.01%
EPS 4.80 9.41 8.07 11.65 -1.53 -24.71 -51.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.18 2.12 2.09 4.36 1.55 1.79 3.57%
Adjusted Per Share Value based on latest NOSH - 215,128
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 9.75 10.86 13.73 13.07 9.07 8.17 11.19 -2.26%
EPS 0.60 1.18 1.01 1.45 -0.09 -1.16 -2.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2764 0.2729 0.2653 0.2598 0.2671 0.0726 0.0838 21.99%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.78 0.82 0.90 0.79 0.71 0.65 1.20 -
P/RPS 1.00 0.95 0.82 0.75 0.48 0.37 0.50 12.24%
P/EPS 16.25 8.71 11.16 6.78 -46.30 -2.63 -2.34 -
EY 6.15 11.48 8.96 14.75 -2.16 -38.01 -42.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.42 0.38 0.16 0.42 0.67 -10.25%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 24/11/05 25/11/04 23/12/03 15/11/02 30/11/01 29/11/00 -
Price 0.92 0.80 0.91 0.90 0.76 0.75 1.30 -
P/RPS 1.18 0.92 0.83 0.86 0.51 0.43 0.54 13.90%
P/EPS 19.17 8.50 11.28 7.72 -49.57 -3.04 -2.54 -
EY 5.22 11.77 8.86 12.95 -2.02 -32.94 -39.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.37 0.43 0.43 0.17 0.48 0.73 -8.79%

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