[TDM] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[TDM] TDM BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -20.41%
YoY- 531.99%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 177,452 111,969 47,694 237,605 168,890 96,953 45,830 145.97%
PBT 19,459 2,739 -4,872 29,079 22,439 12,343 5,136 142.44%
Tax -6,417 -2,265 -390 -14,183 -3,724 -1,975 -703 335.01%
NP 13,042 474 -5,262 14,896 18,715 10,368 4,433 104.91%
-
NP to SH 13,042 474 -5,262 14,896 18,715 10,368 4,433 104.91%
-
Tax Rate 32.98% 82.69% - 48.77% 16.60% 16.00% 13.69% -
Total Cost 164,410 111,495 52,956 222,709 150,175 86,585 41,397 150.15%
-
Net Worth 457,008 445,049 442,094 446,069 447,532 442,071 436,936 3.03%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 457,008 445,049 442,094 446,069 447,532 442,071 436,936 3.03%
NOSH 215,570 215,000 215,655 214,456 214,130 106,012 106,052 60.25%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 7.35% 0.42% -11.03% 6.27% 11.08% 10.69% 9.67% -
ROE 2.85% 0.11% -1.19% 3.34% 4.18% 2.35% 1.01% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 82.32 52.08 22.12 110.79 78.87 91.45 43.21 53.49%
EPS 6.05 0.22 -2.44 6.94 8.74 9.78 4.18 27.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.07 2.05 2.08 2.09 4.17 4.12 -35.70%
Adjusted Per Share Value based on latest NOSH - 215,317
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 10.36 6.54 2.78 13.87 9.86 5.66 2.68 145.70%
EPS 0.76 0.03 -0.31 0.87 1.09 0.61 0.26 104.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2668 0.2598 0.2581 0.2604 0.2613 0.2581 0.2551 3.02%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.90 1.00 1.23 0.90 0.79 1.25 0.98 -
P/RPS 1.09 1.92 5.56 0.81 1.00 1.37 2.27 -38.59%
P/EPS 14.88 453.59 -50.41 12.96 9.04 12.78 23.44 -26.07%
EY 6.72 0.22 -1.98 7.72 11.06 7.82 4.27 35.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.48 0.60 0.43 0.38 0.30 0.24 45.07%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 20/09/04 27/05/04 25/02/04 23/12/03 27/08/03 23/05/03 -
Price 0.91 0.92 0.99 1.09 0.90 0.87 1.13 -
P/RPS 1.11 1.77 4.48 0.98 1.14 0.95 2.61 -43.35%
P/EPS 15.04 417.30 -40.57 15.69 10.30 8.90 27.03 -32.27%
EY 6.65 0.24 -2.46 6.37 9.71 11.24 3.70 47.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.44 0.48 0.52 0.43 0.21 0.27 36.25%

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