[TDM] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[TDM] TDM BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 6417.95%
YoY- 256.35%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 353,096 267,127 210,297 161,560 137,740 194,451 168,029 63.98%
PBT 120,900 59,944 52,764 12,992 2,008 27,323 15,746 288.71%
Tax -31,852 -20,213 -13,208 -3,136 -1,756 -7,427 -5,266 231.61%
NP 89,048 39,731 39,556 9,856 252 19,896 10,480 315.85%
-
NP to SH 86,828 38,170 38,574 9,856 -156 19,408 10,342 312.54%
-
Tax Rate 26.35% 33.72% 25.03% 24.14% 87.45% 27.18% 33.44% -
Total Cost 264,048 227,396 170,741 151,704 137,488 174,555 157,549 41.05%
-
Net Worth 534,591 513,035 513,083 524,889 442,650 485,234 476,193 8.00%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - 4,313 - -
Div Payout % - - - - - 22.22% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 534,591 513,035 513,083 524,889 442,650 485,234 476,193 8.00%
NOSH 215,561 215,561 215,581 229,209 195,000 215,659 215,472 0.02%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 25.22% 14.87% 18.81% 6.10% 0.18% 10.23% 6.24% -
ROE 16.24% 7.44% 7.52% 1.88% -0.04% 4.00% 2.17% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 163.80 123.92 97.55 70.49 70.64 90.17 77.98 63.94%
EPS 39.68 17.71 17.89 4.30 -0.08 9.01 4.80 308.31%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 2.48 2.38 2.38 2.29 2.27 2.25 2.21 7.97%
Adjusted Per Share Value based on latest NOSH - 224,193
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 20.61 15.60 12.28 9.43 8.04 11.35 9.81 63.96%
EPS 5.07 2.23 2.25 0.58 -0.01 1.13 0.60 314.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.25 0.00 -
NAPS 0.3121 0.2995 0.2995 0.3064 0.2584 0.2833 0.278 8.01%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.72 2.26 1.30 1.34 1.25 0.94 0.78 -
P/RPS 1.05 1.82 1.33 1.90 1.77 1.04 1.00 3.30%
P/EPS 4.27 12.76 7.27 31.16 -1,562.50 10.45 16.25 -58.94%
EY 23.42 7.84 13.76 3.21 -0.06 9.57 6.15 143.66%
DY 0.00 0.00 0.00 0.00 0.00 2.13 0.00 -
P/NAPS 0.69 0.95 0.55 0.59 0.55 0.42 0.35 57.15%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 27/02/08 27/11/07 28/08/07 28/05/07 28/02/07 27/11/06 -
Price 2.17 2.25 1.51 1.29 1.36 1.13 0.92 -
P/RPS 1.32 1.82 1.55 1.83 1.93 1.25 1.18 7.75%
P/EPS 5.39 12.71 8.44 30.00 -1,700.00 12.56 19.17 -57.04%
EY 18.56 7.87 11.85 3.33 -0.06 7.96 5.22 132.77%
DY 0.00 0.00 0.00 0.00 0.00 1.77 0.00 -
P/NAPS 0.88 0.95 0.63 0.56 0.60 0.50 0.42 63.66%

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