[TDM] QoQ Cumulative 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- 12735.9%
YoY- 256.35%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 88,274 267,127 157,723 80,780 34,435 194,451 126,022 -21.11%
PBT 30,225 59,944 39,573 6,496 502 27,323 11,810 86.99%
Tax -7,963 -20,213 -9,906 -1,568 -439 -7,427 -3,950 59.51%
NP 22,262 39,731 29,667 4,928 63 19,896 7,860 100.05%
-
NP to SH 21,707 38,170 28,931 4,928 -39 19,408 7,757 98.45%
-
Tax Rate 26.35% 33.72% 25.03% 24.14% 87.45% 27.18% 33.45% -
Total Cost 66,012 227,396 128,056 75,852 34,372 174,555 118,162 -32.14%
-
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 4.06% 7.44% 5.64% 0.94% -0.01% 4.00% 1.63% -
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 40.95 123.92 73.16 35.24 17.66 90.17 58.49 -21.13%
EPS 9.92 17.71 13.42 2.15 -0.02 9.01 3.60 96.42%
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 5.15 15.60 9.21 4.72 2.01 11.35 7.36 -21.16%
EPS 1.27 2.23 1.69 0.29 0.00 1.13 0.45 99.58%
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 4.20 1.82 1.78 3.80 7.08 1.04 1.33 115.09%
P/EPS 17.08 12.76 9.69 62.33 -6,250.00 10.45 21.67 -14.66%
EY 5.85 7.84 10.32 1.60 -0.02 9.57 4.62 17.02%
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 5.30 1.82 2.06 3.66 7.70 1.25 1.57 124.86%
P/EPS 21.55 12.71 11.25 60.00 -6,800.00 12.56 25.56 -10.74%
EY 4.64 7.87 8.89 1.67 -0.01 7.96 3.91 12.07%
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