[TDM] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[TDM] TDM BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 7.84%
YoY- 49.33%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 357,673 372,863 320,966 194,294 197,933 254,015 239,469 6.91%
PBT 97,819 116,949 89,667 29,147 19,588 32,211 19,071 31.30%
Tax -26,323 -34,558 -27,737 -7,742 -5,701 -10,747 -13,870 11.26%
NP 71,496 82,391 61,930 21,405 13,887 21,464 5,201 54.74%
-
NP to SH 70,127 80,772 59,917 20,916 14,007 21,457 5,201 54.24%
-
Tax Rate 26.91% 29.55% 30.93% 26.56% 29.10% 33.36% 72.73% -
Total Cost 286,177 290,472 259,036 172,889 184,046 232,551 234,268 3.39%
-
Net Worth 650,226 601,635 534,591 442,650 465,273 457,254 442,094 6.63%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - 4,306 - - - -
Div Payout % - - - 20.59% - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 650,226 601,635 534,591 442,650 465,273 457,254 442,094 6.63%
NOSH 218,931 218,776 215,561 195,000 214,411 215,686 215,655 0.25%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 19.99% 22.10% 19.29% 11.02% 7.02% 8.45% 2.17% -
ROE 10.79% 13.43% 11.21% 4.73% 3.01% 4.69% 1.18% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 163.37 170.43 148.90 99.64 92.31 117.77 111.04 6.64%
EPS 32.03 36.92 27.80 10.73 6.53 9.95 2.41 53.87%
DPS 0.00 0.00 0.00 2.21 0.00 0.00 0.00 -
NAPS 2.97 2.75 2.48 2.27 2.17 2.12 2.05 6.37%
Adjusted Per Share Value based on latest NOSH - 195,000
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 20.76 21.64 18.63 11.28 11.49 14.74 13.90 6.91%
EPS 4.07 4.69 3.48 1.21 0.81 1.25 0.30 54.40%
DPS 0.00 0.00 0.00 0.25 0.00 0.00 0.00 -
NAPS 0.3774 0.3492 0.3103 0.2569 0.2701 0.2654 0.2566 6.63%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.86 1.52 1.72 1.25 0.73 0.88 1.23 -
P/RPS 1.14 0.89 1.16 1.25 0.79 0.75 1.11 0.44%
P/EPS 5.81 4.12 6.19 11.65 11.17 8.85 51.00 -30.36%
EY 17.22 24.29 16.16 8.58 8.95 11.30 1.96 43.62%
DY 0.00 0.00 0.00 1.77 0.00 0.00 0.00 -
P/NAPS 0.63 0.55 0.69 0.55 0.34 0.42 0.60 0.81%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 17/05/10 27/05/09 28/05/08 28/05/07 30/05/06 26/05/05 27/05/04 -
Price 1.92 1.76 2.17 1.36 0.73 0.71 0.99 -
P/RPS 1.18 1.03 1.46 1.36 0.79 0.60 0.89 4.81%
P/EPS 5.99 4.77 7.81 12.68 11.17 7.14 41.05 -27.43%
EY 16.68 20.98 12.81 7.89 8.95 14.01 2.44 37.74%
DY 0.00 0.00 0.00 1.62 0.00 0.00 0.00 -
P/NAPS 0.65 0.64 0.88 0.60 0.34 0.33 0.48 5.18%

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