[TDM] YoY 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- 12574.36%
YoY- 385.17%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 85,056 75,081 87,959 46,345 35,930 46,458 64,275 4.77%
PBT 16,861 12,644 36,188 5,994 -1,610 5,026 7,611 14.16%
Tax -3,969 -3,265 -10,233 -1,129 -96 -765 -1,876 13.29%
NP 12,892 9,379 25,955 4,865 -1,706 4,261 5,735 14.44%
-
NP to SH 12,670 9,140 25,400 4,865 -1,706 4,246 5,735 14.11%
-
Tax Rate 23.54% 25.82% 28.28% 18.84% - 15.22% 24.65% -
Total Cost 72,164 65,702 62,004 41,480 37,636 42,197 58,540 3.54%
-
Net Worth 636,793 612,248 561,291 513,403 466,450 461,240 446,295 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 636,793 612,248 561,291 513,403 466,450 461,240 446,295 6.10%
NOSH 219,584 218,660 215,881 224,193 215,949 215,532 215,601 0.30%
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 15.16% 12.49% 29.51% 10.50% -4.75% 9.17% 8.92% -
ROE 1.99% 1.49% 4.53% 0.95% -0.37% 0.92% 1.29% -
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 38.74 34.34 40.74 20.67 16.64 21.55 29.81 4.46%
EPS 5.77 4.18 11.76 2.17 -0.79 1.97 2.66 13.76%
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 4.94 4.36 5.11 2.69 2.09 2.70 3.73 4.79%
EPS 0.74 0.53 1.47 0.28 -0.10 0.25 0.33 14.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3696 0.3554 0.3258 0.298 0.2707 0.2677 0.259 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 4.65 4.46 5.11 6.48 4.33 3.71 3.35 5.61%
P/EPS 31.20 36.60 17.68 61.75 -91.14 40.61 37.59 -3.05%
EY 3.21 2.73 5.66 1.62 -1.10 2.46 2.66 3.18%
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 6.20 4.89 4.17 6.24 5.41 3.94 3.09 12.30%
P/EPS 41.59 40.19 14.45 59.45 -113.92 43.15 34.59 3.11%
EY 2.40 2.49 6.92 1.68 -0.88 2.32 2.89 -3.04%
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