[TDM] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[TDM] TDM BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 8.8%
YoY- 9.74%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 126,022 70,522 34,592 200,308 140,333 83,425 36,967 126.34%
PBT 11,810 -2,932 -1,322 22,740 19,990 6,856 1,830 246.23%
Tax -3,950 -220 -124 -6,300 -4,549 -1,488 -723 209.87%
NP 7,860 -3,152 -1,446 16,440 15,441 5,368 1,107 268.97%
-
NP to SH 7,757 -3,152 -1,458 16,565 15,225 5,346 1,100 267.29%
-
Tax Rate 33.45% - - 27.70% 22.76% 21.70% 39.51% -
Total Cost 118,162 73,674 36,038 183,868 124,892 78,057 35,860 121.27%
-
Net Worth 476,193 466,323 465,273 463,365 470,120 461,308 457,254 2.74%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 476,193 466,323 465,273 463,365 470,120 461,308 457,254 2.74%
NOSH 215,472 215,890 214,411 215,518 215,651 215,564 215,686 -0.06%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 6.24% -4.47% -4.18% 8.21% 11.00% 6.43% 2.99% -
ROE 1.63% -0.68% -0.31% 3.57% 3.24% 1.16% 0.24% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 58.49 32.67 16.13 92.94 65.07 38.70 17.14 126.49%
EPS 3.60 -1.46 -0.68 7.69 7.06 2.48 0.51 267.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.16 2.17 2.15 2.18 2.14 2.12 2.80%
Adjusted Per Share Value based on latest NOSH - 213,478
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 7.36 4.12 2.02 11.69 8.19 4.87 2.16 126.26%
EPS 0.45 -0.18 -0.09 0.97 0.89 0.31 0.06 282.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.278 0.2722 0.2716 0.2705 0.2745 0.2693 0.267 2.72%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.78 0.72 0.73 0.78 0.82 0.80 0.88 -
P/RPS 1.33 2.20 4.52 0.84 1.26 2.07 5.13 -59.30%
P/EPS 21.67 -49.32 -107.35 10.15 11.61 32.26 172.55 -74.89%
EY 4.62 -2.03 -0.93 9.85 8.61 3.10 0.58 298.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.33 0.34 0.36 0.38 0.37 0.42 -11.43%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 28/08/06 30/05/06 27/02/06 24/11/05 23/08/05 26/05/05 -
Price 0.92 0.90 0.73 0.76 0.80 0.85 0.71 -
P/RPS 1.57 2.76 4.52 0.82 1.23 2.20 4.14 -47.57%
P/EPS 25.56 -61.64 -107.35 9.89 11.33 34.27 139.22 -67.66%
EY 3.91 -1.62 -0.93 10.11 8.83 2.92 0.72 208.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.34 0.35 0.37 0.40 0.33 17.42%

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