[TDM] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[TDM] TDM BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 12735.9%
YoY- 256.35%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 174,854 142,799 176,233 80,780 70,522 83,425 111,969 7.70%
PBT 43,682 19,134 66,414 6,496 -2,932 6,856 2,739 58.62%
Tax -10,889 -5,401 -18,196 -1,568 -220 -1,488 -2,265 29.89%
NP 32,793 13,733 48,218 4,928 -3,152 5,368 474 102.54%
-
NP to SH 32,133 13,258 47,180 4,928 -3,152 5,346 474 101.86%
-
Tax Rate 24.93% 28.23% 27.40% 24.14% - 21.70% 82.69% -
Total Cost 142,061 129,066 128,015 75,852 73,674 78,057 111,495 4.11%
-
Net Worth 635,212 612,580 560,896 524,889 466,323 461,308 445,049 6.10%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 635,212 612,580 560,896 524,889 466,323 461,308 445,049 6.10%
NOSH 219,038 218,778 215,729 229,209 215,890 215,564 215,000 0.31%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 18.75% 9.62% 27.36% 6.10% -4.47% 6.43% 0.42% -
ROE 5.06% 2.16% 8.41% 0.94% -0.68% 1.16% 0.11% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 79.83 65.27 81.69 35.24 32.67 38.70 52.08 7.37%
EPS 14.67 6.06 21.87 2.15 -1.46 2.48 0.22 101.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.90 2.80 2.60 2.29 2.16 2.14 2.07 5.77%
Adjusted Per Share Value based on latest NOSH - 224,193
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 10.21 8.34 10.29 4.72 4.12 4.87 6.54 7.70%
EPS 1.88 0.77 2.75 0.29 -0.18 0.31 0.03 99.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3708 0.3576 0.3275 0.3064 0.2722 0.2693 0.2598 6.10%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.80 1.53 2.08 1.34 0.72 0.80 1.00 -
P/RPS 2.25 2.34 2.55 3.80 2.20 2.07 1.92 2.67%
P/EPS 12.27 25.25 9.51 62.33 -49.32 32.26 453.59 -45.19%
EY 8.15 3.96 10.51 1.60 -2.03 3.10 0.22 82.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.55 0.80 0.59 0.33 0.37 0.48 4.35%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 10/08/10 13/08/09 25/08/08 28/08/07 28/08/06 23/08/05 20/09/04 -
Price 2.40 1.68 1.70 1.29 0.90 0.85 0.92 -
P/RPS 3.01 2.57 2.08 3.66 2.76 2.20 1.77 9.24%
P/EPS 16.36 27.72 7.77 60.00 -61.64 34.27 417.30 -41.70%
EY 6.11 3.61 12.86 1.67 -1.62 2.92 0.24 71.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.60 0.65 0.56 0.42 0.40 0.44 11.15%

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