[TDM] YoY TTM 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- 84.42%
YoY- -58.17%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 226,152 185,997 217,634 256,156 220,028 160,979 142,664 7.97%
PBT 55,086 14,560 26,040 26,099 28,654 982 -34,574 -
Tax -13,383 -5,701 -8,546 -16,876 -6,603 122 44,354 -
NP 41,703 8,859 17,494 9,223 22,051 1,104 9,780 27.32%
-
NP to SH 40,684 9,085 17,278 9,223 22,051 1,104 -36,994 -
-
Tax Rate 24.29% 39.16% 32.82% 64.66% 23.04% -12.42% - -
Total Cost 184,449 177,138 200,140 246,933 197,977 159,875 132,884 5.61%
-
Net Worth 512,776 476,460 470,223 457,054 449,619 423,808 125,074 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 4,306 - - - - - - -
Div Payout % 10.58% - - - - - - -
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 512,776 476,460 470,223 457,054 449,619 423,808 125,074 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 18.44% 4.76% 8.04% 3.60% 10.02% 0.69% 6.86% -
ROE 7.93% 1.91% 3.67% 2.02% 4.90% 0.26% -29.58% -
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 104.97 86.27 100.90 118.82 102.28 151.94 176.80 -8.31%
EPS 18.88 4.21 8.01 4.28 10.25 1.04 -45.85 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.38 2.21 2.18 2.12 2.09 4.00 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 13.20 10.86 12.71 14.95 12.85 9.40 8.33 7.97%
EPS 2.38 0.53 1.01 0.54 1.29 0.06 -2.16 -
DPS 0.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2994 0.2782 0.2745 0.2668 0.2625 0.2474 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 1.24 0.90 0.81 0.76 0.77 0.47 0.37 22.31%
P/EPS 6.88 18.51 10.24 21.04 7.71 68.14 -1.42 -
EY 14.53 5.40 9.77 4.75 12.97 1.47 -70.53 -
DY 1.54 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.35 0.38 0.42 0.38 0.18 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 1.44 1.07 0.79 0.77 0.88 0.50 0.42 22.78%
P/EPS 8.00 21.83 9.99 21.27 8.78 72.94 -1.64 -
EY 12.51 4.58 10.01 4.70 11.39 1.37 -61.13 -
DY 1.32 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.42 0.37 0.43 0.43 0.19 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