[TDM] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[TDM] TDM BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -61.98%
YoY- -20.7%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 129,972 97,508 94,148 109,404 68,429 59,975 77,301 9.04%
PBT 49,367 30,241 24,766 20,371 15,513 2,750 6,050 41.86%
Tax -17,931 -8,660 -9,198 -10,307 -3,477 -1,751 -3,997 28.40%
NP 31,436 21,581 15,568 10,064 12,036 999 2,053 57.54%
-
NP to SH 30,684 21,322 15,414 9,239 11,651 1,340 2,053 56.91%
-
Tax Rate 36.32% 28.64% 37.14% 50.60% 22.41% 63.67% 66.07% -
Total Cost 98,536 75,927 78,580 99,340 56,393 58,976 75,248 4.59%
-
Net Worth 669,207 630,239 437,812 431,002 430,629 426,956 432,592 7.53%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - 4,306 - - -
Div Payout % - - - - 36.96% - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 669,207 630,239 437,812 431,002 430,629 426,956 432,592 7.53%
NOSH 223,069 218,833 218,906 215,501 215,314 213,478 216,296 0.51%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 24.19% 22.13% 16.54% 9.20% 17.59% 1.67% 2.66% -
ROE 4.59% 3.38% 3.52% 2.14% 2.71% 0.31% 0.47% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 58.27 44.56 43.01 50.77 31.78 28.09 35.74 8.48%
EPS 13.59 9.74 7.09 4.29 5.41 0.62 0.95 55.77%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 3.00 2.88 2.00 2.00 2.00 2.00 2.00 6.98%
Adjusted Per Share Value based on latest NOSH - 215,501
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 7.54 5.66 5.46 6.35 3.97 3.48 4.49 9.01%
EPS 1.78 1.24 0.89 0.54 0.68 0.08 0.12 56.71%
DPS 0.00 0.00 0.00 0.00 0.25 0.00 0.00 -
NAPS 0.3884 0.3658 0.2541 0.2502 0.2499 0.2478 0.2511 7.53%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 3.18 1.59 1.15 2.26 0.94 0.78 0.90 -
P/RPS 5.46 3.57 2.67 4.45 2.96 2.78 2.52 13.74%
P/EPS 23.12 16.32 16.33 52.71 17.37 124.26 94.82 -20.95%
EY 4.33 6.13 6.12 1.90 5.76 0.80 1.05 26.62%
DY 0.00 0.00 0.00 0.00 2.13 0.00 0.00 -
P/NAPS 1.06 0.55 0.58 1.13 0.47 0.39 0.45 15.34%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 21/02/11 25/02/10 26/02/09 27/02/08 28/02/07 27/02/06 28/02/05 -
Price 3.05 1.67 1.38 2.25 1.13 0.76 0.89 -
P/RPS 5.23 3.75 3.21 4.43 3.56 2.71 2.49 13.15%
P/EPS 22.17 17.14 19.60 52.48 20.88 121.08 93.77 -21.35%
EY 4.51 5.83 5.10 1.91 4.79 0.83 1.07 27.08%
DY 0.00 0.00 0.00 0.00 1.77 0.00 0.00 -
P/NAPS 1.02 0.58 0.69 1.13 0.57 0.38 0.45 14.60%

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