[TDM] YoY Quarter Result on 30-Jun-2006 [#2]

Stock
[TDM] TDM BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -17.01%
YoY- -140.18%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 75,081 87,959 46,345 35,930 46,458 64,275 51,123 6.60%
PBT 12,644 36,188 5,994 -1,610 5,026 7,611 7,207 9.81%
Tax -3,265 -10,233 -1,129 -96 -765 -1,876 -1,272 16.99%
NP 9,379 25,955 4,865 -1,706 4,261 5,735 5,935 7.91%
-
NP to SH 9,140 25,400 4,865 -1,706 4,246 5,735 5,935 7.45%
-
Tax Rate 25.82% 28.28% 18.84% - 15.22% 24.65% 17.65% -
Total Cost 65,702 62,004 41,480 37,636 42,197 58,540 45,188 6.43%
-
Net Worth 612,248 561,291 513,403 466,450 461,240 446,295 441,945 5.57%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 612,248 561,291 513,403 466,450 461,240 446,295 441,945 5.57%
NOSH 218,660 215,881 224,193 215,949 215,532 215,601 105,982 12.81%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 12.49% 29.51% 10.50% -4.75% 9.17% 8.92% 11.61% -
ROE 1.49% 4.53% 0.95% -0.37% 0.92% 1.29% 1.34% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 34.34 40.74 20.67 16.64 21.55 29.81 48.24 -5.50%
EPS 4.18 11.76 2.17 -0.79 1.97 2.66 5.60 -4.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.80 2.60 2.29 2.16 2.14 2.07 4.17 -6.41%
Adjusted Per Share Value based on latest NOSH - 215,949
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 4.38 5.14 2.71 2.10 2.71 3.75 2.98 6.62%
EPS 0.53 1.48 0.28 -0.10 0.25 0.33 0.35 7.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3574 0.3277 0.2997 0.2723 0.2693 0.2606 0.258 5.57%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.53 2.08 1.34 0.72 0.80 1.00 1.25 -
P/RPS 4.46 5.11 6.48 4.33 3.71 3.35 2.59 9.47%
P/EPS 36.60 17.68 61.75 -91.14 40.61 37.59 22.32 8.58%
EY 2.73 5.66 1.62 -1.10 2.46 2.66 4.48 -7.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.80 0.59 0.33 0.37 0.48 0.30 10.61%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 13/08/09 25/08/08 28/08/07 28/08/06 23/08/05 20/09/04 27/08/03 -
Price 1.68 1.70 1.29 0.90 0.85 0.92 0.87 -
P/RPS 4.89 4.17 6.24 5.41 3.94 3.09 1.80 18.10%
P/EPS 40.19 14.45 59.45 -113.92 43.15 34.59 15.54 17.14%
EY 2.49 6.92 1.68 -0.88 2.32 2.89 6.44 -14.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.65 0.56 0.42 0.40 0.44 0.21 19.10%

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