[TDM] YoY Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[TDM] TDM BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 15.74%
YoY- 1.34%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 267,127 194,451 200,308 230,409 237,605 171,151 149,282 10.17%
PBT 59,944 27,323 22,740 25,509 29,079 6,059 -12,985 -
Tax -20,213 -7,427 -6,300 -10,414 -14,183 -3,702 12,985 -
NP 39,731 19,896 16,440 15,095 14,896 2,357 0 -
-
NP to SH 38,170 19,408 16,565 15,095 14,896 2,357 -12,634 -
-
Tax Rate 33.72% 27.18% 27.70% 40.82% 48.77% 61.10% - -
Total Cost 227,396 174,555 183,868 215,314 222,709 168,794 149,282 7.26%
-
Net Worth 513,035 485,234 463,365 457,074 446,069 355,695 133,116 25.20%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - 4,313 - - - - - -
Div Payout % - 22.22% - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 513,035 485,234 463,365 457,074 446,069 355,695 133,116 25.20%
NOSH 215,561 215,659 215,518 215,601 214,456 86,967 80,676 17.78%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 14.87% 10.23% 8.21% 6.55% 6.27% 1.38% 0.00% -
ROE 7.44% 4.00% 3.57% 3.30% 3.34% 0.66% -9.49% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 123.92 90.17 92.94 106.87 110.79 196.80 185.04 -6.46%
EPS 17.71 9.01 7.69 7.00 6.94 1.10 -15.66 -
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.38 2.25 2.15 2.12 2.08 4.09 1.65 6.29%
Adjusted Per Share Value based on latest NOSH - 216,296
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 15.60 11.35 11.69 13.45 13.87 9.99 8.72 10.17%
EPS 2.23 1.13 0.97 0.88 0.87 0.14 -0.74 -
DPS 0.00 0.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2995 0.2833 0.2705 0.2668 0.2604 0.2077 0.0777 25.20%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 2.26 0.94 0.78 0.90 0.90 1.06 0.74 -
P/RPS 1.82 1.04 0.84 0.84 0.81 0.54 0.40 28.71%
P/EPS 12.76 10.45 10.15 12.85 12.96 39.11 -4.73 -
EY 7.84 9.57 9.85 7.78 7.72 2.56 -21.16 -
DY 0.00 2.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.42 0.36 0.42 0.43 0.26 0.45 13.25%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 28/02/07 27/02/06 28/02/05 25/02/04 04/04/03 28/02/02 -
Price 2.25 1.13 0.76 0.89 1.09 0.99 0.72 -
P/RPS 1.82 1.25 0.82 0.83 0.98 0.50 0.39 29.25%
P/EPS 12.71 12.56 9.89 12.71 15.69 36.53 -4.60 -
EY 7.87 7.96 10.11 7.87 6.37 2.74 -21.75 -
DY 0.00 1.77 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.50 0.35 0.42 0.52 0.24 0.44 13.68%

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