[TDM] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[TDM] TDM BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 487.07%
YoY- 272.97%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 176,233 88,274 267,127 157,723 80,780 34,435 194,451 -6.35%
PBT 66,414 30,225 59,944 39,573 6,496 502 27,323 80.87%
Tax -18,196 -7,963 -20,213 -9,906 -1,568 -439 -7,427 81.83%
NP 48,218 22,262 39,731 29,667 4,928 63 19,896 80.52%
-
NP to SH 47,180 21,707 38,170 28,931 4,928 -39 19,408 80.89%
-
Tax Rate 27.40% 26.35% 33.72% 25.03% 24.14% 87.45% 27.18% -
Total Cost 128,015 66,012 227,396 128,056 75,852 34,372 174,555 -18.69%
-
Net Worth 560,896 534,591 513,035 513,083 524,889 442,650 485,234 10.15%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - 4,313 -
Div Payout % - - - - - - 22.22% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 560,896 534,591 513,035 513,083 524,889 442,650 485,234 10.15%
NOSH 215,729 215,561 215,561 215,581 229,209 195,000 215,659 0.02%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 27.36% 25.22% 14.87% 18.81% 6.10% 0.18% 10.23% -
ROE 8.41% 4.06% 7.44% 5.64% 0.94% -0.01% 4.00% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 81.69 40.95 123.92 73.16 35.24 17.66 90.17 -6.37%
EPS 21.87 9.92 17.71 13.42 2.15 -0.02 9.01 80.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 2.60 2.48 2.38 2.38 2.29 2.27 2.25 10.12%
Adjusted Per Share Value based on latest NOSH - 215,452
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 10.23 5.12 15.50 9.15 4.69 2.00 11.29 -6.36%
EPS 2.74 1.26 2.22 1.68 0.29 0.00 1.13 80.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.25 -
NAPS 0.3256 0.3103 0.2978 0.2978 0.3047 0.2569 0.2816 10.17%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.08 1.72 2.26 1.30 1.34 1.25 0.94 -
P/RPS 2.55 4.20 1.82 1.78 3.80 7.08 1.04 81.93%
P/EPS 9.51 17.08 12.76 9.69 62.33 -6,250.00 10.45 -6.09%
EY 10.51 5.85 7.84 10.32 1.60 -0.02 9.57 6.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.13 -
P/NAPS 0.80 0.69 0.95 0.55 0.59 0.55 0.42 53.72%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 28/05/08 27/02/08 27/11/07 28/08/07 28/05/07 28/02/07 -
Price 1.70 2.17 2.25 1.51 1.29 1.36 1.13 -
P/RPS 2.08 5.30 1.82 2.06 3.66 7.70 1.25 40.46%
P/EPS 7.77 21.55 12.71 11.25 60.00 -6,800.00 12.56 -27.41%
EY 12.86 4.64 7.87 8.89 1.67 -0.01 7.96 37.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.77 -
P/NAPS 0.65 0.88 0.95 0.63 0.56 0.60 0.50 19.13%

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