[TDM] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[TDM] TDM BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 89.86%
YoY- 16.74%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 414,542 210,297 168,029 187,110 236,602 225,186 156,278 17.63%
PBT 154,560 52,764 15,746 26,653 25,945 29,918 294 183.82%
Tax -41,582 -13,208 -5,266 -6,065 -8,556 -4,965 -1,913 66.97%
NP 112,977 39,556 10,480 20,588 17,389 24,953 -1,618 -
-
NP to SH 110,698 38,574 10,342 20,300 17,389 24,953 -1,618 -
-
Tax Rate 26.90% 25.03% 33.44% 22.76% 32.98% 16.60% 650.68% -
Total Cost 301,565 170,741 157,549 166,522 219,213 200,233 157,897 11.37%
-
Net Worth 585,592 513,083 476,193 470,120 457,008 447,532 460,264 4.09%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 585,592 513,083 476,193 470,120 457,008 447,532 460,264 4.09%
NOSH 216,886 215,581 215,472 215,651 215,570 214,130 105,565 12.73%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 27.25% 18.81% 6.24% 11.00% 7.35% 11.08% -1.04% -
ROE 18.90% 7.52% 2.17% 4.32% 3.81% 5.58% -0.35% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 191.13 97.55 77.98 86.77 109.76 105.16 148.04 4.34%
EPS 51.04 17.89 4.80 9.41 8.07 11.65 -1.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.70 2.38 2.21 2.18 2.12 2.09 4.36 -7.66%
Adjusted Per Share Value based on latest NOSH - 215,698
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 24.20 12.28 9.81 10.92 13.81 13.15 9.12 17.64%
EPS 6.46 2.25 0.60 1.19 1.02 1.46 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3419 0.2995 0.278 0.2745 0.2668 0.2613 0.2687 4.09%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.51 1.30 0.78 0.82 0.90 0.79 0.71 -
P/RPS 0.79 1.33 1.00 0.95 0.82 0.75 0.48 8.65%
P/EPS 2.96 7.27 16.25 8.71 11.16 6.78 -46.30 -
EY 33.80 13.76 6.15 11.48 8.96 14.75 -2.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.55 0.35 0.38 0.42 0.38 0.16 23.19%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 26/11/08 27/11/07 27/11/06 24/11/05 25/11/04 23/12/03 15/11/02 -
Price 1.12 1.51 0.92 0.80 0.91 0.90 0.76 -
P/RPS 0.59 1.55 1.18 0.92 0.83 0.86 0.51 2.45%
P/EPS 2.19 8.44 19.17 8.50 11.28 7.72 -49.57 -
EY 45.57 11.85 5.22 11.77 8.86 12.95 -2.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.63 0.42 0.37 0.43 0.43 0.17 15.78%

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