[TDM] YoY Quarter Result on 30-Sep-2002 [#3]

Stock
[TDM] TDM BHD
Announcement Date
15-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 411.5%
YoY- -4.99%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 56,908 75,472 71,937 55,615 45,035 54,969 51,578 -0.10%
PBT 13,134 16,720 10,096 10,957 10,759 -13,909 -1,188 -
Tax -3,061 -4,151 -1,749 -1,665 -979 13,909 1,188 -
NP 10,073 12,569 8,347 9,292 9,780 0 0 -100.00%
-
NP to SH 9,879 12,569 8,347 9,292 9,780 -14,665 -3,622 -
-
Tax Rate 23.31% 24.83% 17.32% 15.20% 9.10% - - -
Total Cost 46,835 62,903 63,590 46,323 35,255 54,969 51,578 0.10%
-
Net Worth 470,223 457,054 449,619 461,951 125,074 144,391 233,937 -0.73%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 470,223 457,054 449,619 461,951 125,074 144,391 233,937 -0.73%
NOSH 215,698 215,591 215,128 105,952 80,693 80,665 80,668 -1.04%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 17.70% 16.65% 11.60% 16.71% 21.72% 0.00% 0.00% -
ROE 2.10% 2.75% 1.86% 2.01% 7.82% -10.16% -1.55% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 26.38 35.01 33.44 52.49 55.81 68.14 63.94 0.94%
EPS 4.58 5.83 3.88 8.77 12.12 -18.18 -4.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.12 2.09 4.36 1.55 1.79 2.90 0.30%
Adjusted Per Share Value based on latest NOSH - 105,952
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 3.30 4.38 4.18 3.23 2.61 3.19 2.99 -0.10%
EPS 0.57 0.73 0.48 0.54 0.57 -0.85 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2729 0.2653 0.261 0.2681 0.0726 0.0838 0.1358 -0.73%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.82 0.90 0.79 0.71 0.65 1.20 0.00 -
P/RPS 3.11 2.57 2.36 1.35 1.16 1.76 0.00 -100.00%
P/EPS 17.90 15.44 20.36 8.10 5.36 -6.60 0.00 -100.00%
EY 5.59 6.48 4.91 12.35 18.65 -15.15 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.42 0.38 0.16 0.42 0.67 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 24/11/05 25/11/04 23/12/03 15/11/02 30/11/01 29/11/00 30/11/99 -
Price 0.80 0.91 0.90 0.76 0.75 1.30 0.00 -
P/RPS 3.03 2.60 2.69 1.45 1.34 1.91 0.00 -100.00%
P/EPS 17.47 15.61 23.20 8.67 6.19 -7.15 0.00 -100.00%
EY 5.73 6.41 4.31 11.54 16.16 -13.98 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.43 0.43 0.17 0.48 0.73 0.00 -100.00%

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