[TDM] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[TDM] TDM BHD
Announcement Date
23-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 40.64%
YoY- -10.17%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 55,500 56,908 75,472 71,937 55,615 45,035 54,969 0.16%
PBT 14,742 13,134 16,720 10,096 10,957 10,759 -13,909 -
Tax -3,730 -3,061 -4,151 -1,749 -1,665 -979 13,909 -
NP 11,012 10,073 12,569 8,347 9,292 9,780 0 -
-
NP to SH 10,909 9,879 12,569 8,347 9,292 9,780 -14,665 -
-
Tax Rate 25.30% 23.31% 24.83% 17.32% 15.20% 9.10% - -
Total Cost 44,488 46,835 62,903 63,590 46,323 35,255 54,969 -3.46%
-
Net Worth 476,460 470,223 457,054 449,619 461,951 125,074 144,391 22.00%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 476,460 470,223 457,054 449,619 461,951 125,074 144,391 22.00%
NOSH 215,592 215,698 215,591 215,128 105,952 80,693 80,665 17.79%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 19.84% 17.70% 16.65% 11.60% 16.71% 21.72% 0.00% -
ROE 2.29% 2.10% 2.75% 1.86% 2.01% 7.82% -10.16% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 25.74 26.38 35.01 33.44 52.49 55.81 68.14 -14.97%
EPS 5.06 4.58 5.83 3.88 8.77 12.12 -18.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.18 2.12 2.09 4.36 1.55 1.79 3.57%
Adjusted Per Share Value based on latest NOSH - 215,128
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 3.22 3.30 4.38 4.18 3.23 2.61 3.19 0.15%
EPS 0.63 0.57 0.73 0.48 0.54 0.57 -0.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2765 0.2729 0.2653 0.261 0.2681 0.0726 0.0838 22.00%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.78 0.82 0.90 0.79 0.71 0.65 1.20 -
P/RPS 3.03 3.11 2.57 2.36 1.35 1.16 1.76 9.47%
P/EPS 15.42 17.90 15.44 20.36 8.10 5.36 -6.60 -
EY 6.49 5.59 6.48 4.91 12.35 18.65 -15.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.42 0.38 0.16 0.42 0.67 -10.25%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 24/11/05 25/11/04 23/12/03 15/11/02 30/11/01 29/11/00 -
Price 0.92 0.80 0.91 0.90 0.76 0.75 1.30 -
P/RPS 3.57 3.03 2.60 2.69 1.45 1.34 1.91 10.98%
P/EPS 18.18 17.47 15.61 23.20 8.67 6.19 -7.15 -
EY 5.50 5.73 6.41 4.31 11.54 16.16 -13.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.37 0.43 0.43 0.17 0.48 0.73 -8.79%

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