[TDM] YoY 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- 286.0%
YoY- -25.96%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 87,959 46,345 35,930 46,458 64,275 51,123 34,288 16.98%
PBT 36,188 5,994 -1,610 5,026 7,611 7,207 -3,056 -
Tax -10,233 -1,129 -96 -765 -1,876 -1,272 3,056 -
NP 25,955 4,865 -1,706 4,261 5,735 5,935 0 -
-
NP to SH 25,400 4,865 -1,706 4,246 5,735 5,935 -2,983 -
-
Tax Rate 28.28% 18.84% - 15.22% 24.65% 17.65% - -
Total Cost 62,004 41,480 37,636 42,197 58,540 45,188 34,288 10.36%
-
Net Worth 561,291 513,403 466,450 461,240 446,295 441,945 120,932 29.12%
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 561,291 513,403 466,450 461,240 446,295 441,945 120,932 29.12%
NOSH 215,881 224,193 215,949 215,532 215,601 105,982 80,621 17.82%
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 29.51% 10.50% -4.75% 9.17% 8.92% 11.61% 0.00% -
ROE 4.53% 0.95% -0.37% 0.92% 1.29% 1.34% -2.47% -
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 40.74 20.67 16.64 21.55 29.81 48.24 42.53 -0.71%
EPS 11.76 2.17 -0.79 1.97 2.66 5.60 -3.70 -
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 5.11 2.69 2.09 2.70 3.73 2.97 1.99 17.00%
EPS 1.47 0.28 -0.10 0.25 0.33 0.34 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3258 0.298 0.2707 0.2677 0.259 0.2565 0.0702 29.12%
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 5.11 6.48 4.33 3.71 3.35 2.59 2.14 15.59%
P/EPS 17.68 61.75 -91.14 40.61 37.59 22.32 -24.59 -
EY 5.66 1.62 -1.10 2.46 2.66 4.48 -4.07 -
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 4.17 6.24 5.41 3.94 3.09 1.80 1.93 13.68%
P/EPS 14.45 59.45 -113.92 43.15 34.59 15.54 -22.16 -
EY 6.92 1.68 -0.88 2.32 2.89 6.44 -4.51 -
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