[TDM] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[TDM] TDM BHD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 386.0%
YoY- 1027.85%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 176,233 80,780 70,522 83,425 111,969 96,953 61,594 19.13%
PBT 66,414 6,496 -2,932 6,856 2,739 12,343 -10,736 -
Tax -18,196 -1,568 -220 -1,488 -2,265 -1,975 10,736 -
NP 48,218 4,928 -3,152 5,368 474 10,368 0 -
-
NP to SH 47,180 4,928 -3,152 5,346 474 10,368 -10,506 -
-
Tax Rate 27.40% 24.14% - 21.70% 82.69% 16.00% - -
Total Cost 128,015 75,852 73,674 78,057 111,495 86,585 61,594 12.95%
-
Net Worth 560,896 524,889 466,323 461,308 445,049 442,071 121,036 29.09%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 560,896 524,889 466,323 461,308 445,049 442,071 121,036 29.09%
NOSH 215,729 229,209 215,890 215,564 215,000 106,012 80,691 17.79%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 27.36% 6.10% -4.47% 6.43% 0.42% 10.69% 0.00% -
ROE 8.41% 0.94% -0.68% 1.16% 0.11% 2.35% -8.68% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 81.69 35.24 32.67 38.70 52.08 91.45 76.33 1.13%
EPS 21.87 2.15 -1.46 2.48 0.22 9.78 -13.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.29 2.16 2.14 2.07 4.17 1.50 9.59%
Adjusted Per Share Value based on latest NOSH - 215,532
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 10.29 4.72 4.12 4.87 6.54 5.66 3.60 19.11%
EPS 2.75 0.29 -0.18 0.31 0.03 0.61 -0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3275 0.3064 0.2722 0.2693 0.2598 0.2581 0.0707 29.08%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 2.08 1.34 0.72 0.80 1.00 1.25 0.91 -
P/RPS 2.55 3.80 2.20 2.07 1.92 1.37 1.19 13.53%
P/EPS 9.51 62.33 -49.32 32.26 453.59 12.78 -6.99 -
EY 10.51 1.60 -2.03 3.10 0.22 7.82 -14.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.59 0.33 0.37 0.48 0.30 0.61 4.61%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 25/08/08 28/08/07 28/08/06 23/08/05 20/09/04 27/08/03 20/08/02 -
Price 1.70 1.29 0.90 0.85 0.92 0.87 0.82 -
P/RPS 2.08 3.66 2.76 2.20 1.77 0.95 1.07 11.70%
P/EPS 7.77 60.00 -61.64 34.27 417.30 8.90 -6.30 -
EY 12.86 1.67 -1.62 2.92 0.24 11.24 -15.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.56 0.42 0.40 0.44 0.21 0.55 2.82%

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