[TDM] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[TDM] TDM BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 119.16%
YoY- 50.58%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 76,943 55,500 56,908 75,472 71,937 55,615 45,035 9.33%
PBT 33,077 14,742 13,134 16,720 10,096 10,957 10,759 20.57%
Tax -8,338 -3,730 -3,061 -4,151 -1,749 -1,665 -979 42.88%
NP 24,739 11,012 10,073 12,569 8,347 9,292 9,780 16.71%
-
NP to SH 24,303 10,909 9,879 12,569 8,347 9,292 9,780 16.37%
-
Tax Rate 25.21% 25.30% 23.31% 24.83% 17.32% 15.20% 9.10% -
Total Cost 52,204 44,488 46,835 62,903 63,590 46,323 35,255 6.75%
-
Net Worth 512,776 476,460 470,223 457,054 449,619 461,951 125,074 26.49%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 512,776 476,460 470,223 457,054 449,619 461,951 125,074 26.49%
NOSH 215,452 215,592 215,698 215,591 215,128 105,952 80,693 17.77%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 32.15% 19.84% 17.70% 16.65% 11.60% 16.71% 21.72% -
ROE 4.74% 2.29% 2.10% 2.75% 1.86% 2.01% 7.82% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 35.71 25.74 26.38 35.01 33.44 52.49 55.81 -7.16%
EPS 11.28 5.06 4.58 5.83 3.88 8.77 12.12 -1.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.38 2.21 2.18 2.12 2.09 4.36 1.55 7.40%
Adjusted Per Share Value based on latest NOSH - 215,591
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 4.49 3.24 3.32 4.41 4.20 3.25 2.63 9.31%
EPS 1.42 0.64 0.58 0.73 0.49 0.54 0.57 16.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2994 0.2782 0.2745 0.2668 0.2625 0.2697 0.073 26.50%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.30 0.78 0.82 0.90 0.79 0.71 0.65 -
P/RPS 3.64 3.03 3.11 2.57 2.36 1.35 1.16 20.98%
P/EPS 11.52 15.42 17.90 15.44 20.36 8.10 5.36 13.59%
EY 8.68 6.49 5.59 6.48 4.91 12.35 18.65 -11.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.35 0.38 0.42 0.38 0.16 0.42 4.59%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/11/07 27/11/06 24/11/05 25/11/04 23/12/03 15/11/02 30/11/01 -
Price 1.51 0.92 0.80 0.91 0.90 0.76 0.75 -
P/RPS 4.23 3.57 3.03 2.60 2.69 1.45 1.34 21.10%
P/EPS 13.39 18.18 17.47 15.61 23.20 8.67 6.19 13.71%
EY 7.47 5.50 5.73 6.41 4.31 11.54 16.16 -12.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.42 0.37 0.43 0.43 0.17 0.48 4.63%

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