[TDM] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[TDM] TDM BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -100.8%
YoY- 97.33%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 359,192 270,868 353,096 137,740 138,368 147,868 190,776 11.11%
PBT 107,288 25,952 120,900 2,008 -5,288 7,320 -19,488 -
Tax -27,680 -8,544 -31,852 -1,756 -496 -2,892 -1,560 61.46%
NP 79,608 17,408 89,048 252 -5,784 4,428 -21,048 -
-
NP to SH 77,852 16,452 86,828 -156 -5,832 4,400 -21,048 -
-
Tax Rate 25.80% 32.92% 26.35% 87.45% - 39.51% - -
Total Cost 279,584 253,460 264,048 137,488 144,152 143,440 211,824 4.73%
-
Net Worth 650,226 601,635 534,591 442,650 465,273 457,254 442,094 6.63%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 650,226 601,635 534,591 442,650 465,273 457,254 442,094 6.63%
NOSH 218,931 218,776 215,561 195,000 214,411 215,686 215,655 0.25%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 22.16% 6.43% 25.22% 0.18% -4.18% 2.99% -11.03% -
ROE 11.97% 2.73% 16.24% -0.04% -1.25% 0.96% -4.76% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 164.07 123.81 163.80 70.64 64.53 68.56 88.46 10.83%
EPS 35.56 7.52 39.68 -0.08 -2.72 2.04 -9.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.97 2.75 2.48 2.27 2.17 2.12 2.05 6.37%
Adjusted Per Share Value based on latest NOSH - 195,000
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 20.97 15.81 20.61 8.04 8.08 8.63 11.14 11.11%
EPS 4.55 0.96 5.07 -0.01 -0.34 0.26 -1.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3796 0.3512 0.3121 0.2584 0.2716 0.267 0.2581 6.63%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.86 1.52 1.72 1.25 0.73 0.88 1.23 -
P/RPS 1.13 1.23 1.05 1.77 1.13 1.28 1.39 -3.39%
P/EPS 5.23 20.21 4.27 -1,562.50 -26.84 43.14 -12.60 -
EY 19.12 4.95 23.42 -0.06 -3.73 2.32 -7.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.55 0.69 0.55 0.34 0.42 0.60 0.81%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 17/05/10 27/05/09 28/05/08 28/05/07 30/05/06 26/05/05 27/05/04 -
Price 1.92 1.76 2.17 1.36 0.73 0.71 0.99 -
P/RPS 1.17 1.42 1.32 1.93 1.13 1.04 1.12 0.73%
P/EPS 5.40 23.40 5.39 -1,700.00 -26.84 34.80 -10.14 -
EY 18.52 4.27 18.56 -0.06 -3.73 2.87 -9.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.64 0.88 0.60 0.34 0.33 0.48 5.18%

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