[TDM] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[TDM] TDM BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -42.49%
YoY- -59.66%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 359,985 362,580 204,709 187,405 236,198 252,621 203,706 9.94%
PBT 93,405 119,861 36,751 12,952 29,626 19,475 29,515 21.14%
Tax -27,590 -36,841 -8,775 -5,032 -9,636 -14,474 -6,519 27.15%
NP 65,815 83,020 27,976 7,920 19,990 5,001 22,996 19.13%
-
NP to SH 64,512 80,649 27,290 8,055 19,968 5,001 22,996 18.73%
-
Tax Rate 29.54% 30.74% 23.88% 38.85% 32.53% 74.32% 22.09% -
Total Cost 294,170 279,560 176,733 179,485 216,208 247,620 180,710 8.45%
-
Net Worth 612,248 561,291 513,403 466,450 461,240 446,295 441,945 5.57%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - 4,306 - - - - -
Div Payout % - - 15.78% - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 612,248 561,291 513,403 466,450 461,240 446,295 441,945 5.57%
NOSH 218,660 215,881 224,193 215,949 215,532 215,601 105,982 12.81%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 18.28% 22.90% 13.67% 4.23% 8.46% 1.98% 11.29% -
ROE 10.54% 14.37% 5.32% 1.73% 4.33% 1.12% 5.20% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 164.63 167.95 91.31 86.78 109.59 117.17 192.21 -2.54%
EPS 29.50 37.36 12.17 3.73 9.26 2.32 21.70 5.24%
DPS 0.00 0.00 1.92 0.00 0.00 0.00 0.00 -
NAPS 2.80 2.60 2.29 2.16 2.14 2.07 4.17 -6.41%
Adjusted Per Share Value based on latest NOSH - 215,949
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 21.02 21.17 11.95 10.94 13.79 14.75 11.89 9.95%
EPS 3.77 4.71 1.59 0.47 1.17 0.29 1.34 18.79%
DPS 0.00 0.00 0.25 0.00 0.00 0.00 0.00 -
NAPS 0.3574 0.3277 0.2997 0.2723 0.2693 0.2606 0.258 5.57%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.53 2.08 1.34 0.72 0.80 1.00 1.25 -
P/RPS 0.93 1.24 1.47 0.83 0.73 0.85 0.65 6.14%
P/EPS 5.19 5.57 11.01 19.30 8.64 43.11 5.76 -1.72%
EY 19.28 17.96 9.08 5.18 11.58 2.32 17.36 1.76%
DY 0.00 0.00 1.43 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.80 0.59 0.33 0.37 0.48 0.30 10.61%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 13/08/09 25/08/08 28/08/07 28/08/06 23/08/05 20/09/04 27/08/03 -
Price 1.68 1.70 1.29 0.90 0.85 0.92 0.87 -
P/RPS 1.02 1.01 1.41 1.04 0.78 0.79 0.45 14.59%
P/EPS 5.69 4.55 10.60 24.13 9.17 39.66 4.01 5.99%
EY 17.56 21.98 9.44 4.14 10.90 2.52 24.94 -5.67%
DY 0.00 0.00 1.49 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.65 0.56 0.42 0.40 0.44 0.21 19.10%

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