[TDM] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[TDM] TDM BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -15.44%
YoY- -34.72%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 372,863 320,966 194,294 197,933 254,015 239,469 186,871 12.19%
PBT 116,949 89,667 29,147 19,588 32,211 19,071 19,252 35.04%
Tax -34,558 -27,737 -7,742 -5,701 -10,747 -13,870 -5,174 37.19%
NP 82,391 61,930 21,405 13,887 21,464 5,201 14,078 34.20%
-
NP to SH 80,772 59,917 20,916 14,007 21,457 5,201 14,078 33.76%
-
Tax Rate 29.55% 30.93% 26.56% 29.10% 33.36% 72.73% 26.88% -
Total Cost 290,472 259,036 172,889 184,046 232,551 234,268 172,793 9.03%
-
Net Worth 601,635 534,591 442,650 465,273 457,254 442,094 424,210 5.99%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - 4,306 - - - - -
Div Payout % - - 20.59% - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 601,635 534,591 442,650 465,273 457,254 442,094 424,210 5.99%
NOSH 218,776 215,561 195,000 214,411 215,686 215,655 106,052 12.81%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 22.10% 19.29% 11.02% 7.02% 8.45% 2.17% 7.53% -
ROE 13.43% 11.21% 4.73% 3.01% 4.69% 1.18% 3.32% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 170.43 148.90 99.64 92.31 117.77 111.04 176.21 -0.55%
EPS 36.92 27.80 10.73 6.53 9.95 2.41 13.27 18.57%
DPS 0.00 0.00 2.21 0.00 0.00 0.00 0.00 -
NAPS 2.75 2.48 2.27 2.17 2.12 2.05 4.00 -6.04%
Adjusted Per Share Value based on latest NOSH - 214,411
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 21.64 18.63 11.28 11.49 14.74 13.90 10.85 12.18%
EPS 4.69 3.48 1.21 0.81 1.25 0.30 0.82 33.69%
DPS 0.00 0.00 0.25 0.00 0.00 0.00 0.00 -
NAPS 0.3492 0.3103 0.2569 0.2701 0.2654 0.2566 0.2462 5.99%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 1.52 1.72 1.25 0.73 0.88 1.23 0.98 -
P/RPS 0.89 1.16 1.25 0.79 0.75 1.11 0.56 8.01%
P/EPS 4.12 6.19 11.65 11.17 8.85 51.00 7.38 -9.25%
EY 24.29 16.16 8.58 8.95 11.30 1.96 13.55 10.20%
DY 0.00 0.00 1.77 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.69 0.55 0.34 0.42 0.60 0.25 14.02%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 27/05/09 28/05/08 28/05/07 30/05/06 26/05/05 27/05/04 23/05/03 -
Price 1.76 2.17 1.36 0.73 0.71 0.99 1.13 -
P/RPS 1.03 1.46 1.36 0.79 0.60 0.89 0.64 8.24%
P/EPS 4.77 7.81 12.68 11.17 7.14 41.05 8.51 -9.18%
EY 20.98 12.81 7.89 8.95 14.01 2.44 11.75 10.13%
DY 0.00 0.00 1.62 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.88 0.60 0.34 0.33 0.48 0.28 14.75%

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