[TDM] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[TDM] TDM BHD
Announcement Date
04-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 245.61%
YoY- 118.66%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 225,186 193,906 183,320 171,151 156,278 123,188 109,224 61.91%
PBT 29,918 24,686 20,544 6,059 294 -21,472 -30,720 -
Tax -4,965 -3,950 -2,812 -3,702 -1,913 21,472 30,720 -
NP 24,953 20,736 17,732 2,357 -1,618 0 0 -
-
NP to SH 24,953 20,736 17,732 2,357 -1,618 -21,012 -30,092 -
-
Tax Rate 16.60% 16.00% 13.69% 61.10% 650.68% - - -
Total Cost 200,233 173,170 165,588 168,794 157,897 123,188 109,224 49.73%
-
Net Worth 447,532 442,071 436,936 355,695 460,264 121,036 125,114 133.70%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 447,532 442,071 436,936 355,695 460,264 121,036 125,114 133.70%
NOSH 214,130 106,012 106,052 86,967 105,565 80,691 80,718 91.51%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 11.08% 10.69% 9.67% 1.38% -1.04% 0.00% 0.00% -
ROE 5.58% 4.69% 4.06% 0.66% -0.35% -17.36% -24.05% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 105.16 182.91 172.86 196.80 148.04 152.67 135.31 -15.45%
EPS 11.65 19.56 16.72 1.10 -1.53 -26.04 -37.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.09 4.17 4.12 4.09 4.36 1.50 1.55 22.02%
Adjusted Per Share Value based on latest NOSH - 105,904
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 13.07 11.25 10.64 9.93 9.07 7.15 6.34 61.90%
EPS 1.45 1.20 1.03 0.14 -0.09 -1.22 -1.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2598 0.2566 0.2536 0.2065 0.2671 0.0703 0.0726 133.77%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.79 1.25 0.98 1.06 0.71 0.91 0.76 -
P/RPS 0.75 0.68 0.57 0.54 0.48 0.60 0.56 21.48%
P/EPS 6.78 6.39 5.86 39.11 -46.30 -3.49 -2.04 -
EY 14.75 15.65 17.06 2.56 -2.16 -28.62 -49.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.30 0.24 0.26 0.16 0.61 0.49 -15.57%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 23/12/03 27/08/03 23/05/03 04/04/03 15/11/02 20/08/02 28/05/02 -
Price 0.90 0.87 1.13 0.99 0.76 0.82 0.95 -
P/RPS 0.86 0.48 0.65 0.50 0.51 0.54 0.70 14.69%
P/EPS 7.72 4.45 6.76 36.53 -49.57 -3.15 -2.55 -
EY 12.95 22.48 14.80 2.74 -2.02 -31.76 -39.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.21 0.27 0.24 0.17 0.55 0.61 -20.77%

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