[TDM] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[TDM] TDM BHD
Announcement Date
23-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 40.64%
YoY- -10.17%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 64,275 47,694 68,715 71,937 51,123 45,830 51,138 16.48%
PBT 7,611 -4,872 6,640 10,096 7,207 5,136 6,215 14.47%
Tax -1,876 -390 -10,459 -1,749 -1,272 -703 -2,879 -24.85%
NP 5,735 -5,262 -3,819 8,347 5,935 4,433 3,336 43.55%
-
NP to SH 5,735 -5,262 -3,819 8,347 5,935 4,433 3,336 43.55%
-
Tax Rate 24.65% - 157.52% 17.32% 17.65% 13.69% 46.32% -
Total Cost 58,540 52,956 72,534 63,590 45,188 41,397 47,802 14.47%
-
Net Worth 446,295 442,094 430,634 449,619 441,945 436,936 438,445 1.19%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 446,295 442,094 430,634 449,619 441,945 436,936 438,445 1.19%
NOSH 215,601 215,655 215,317 215,128 105,982 106,052 105,904 60.69%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 8.92% -11.03% -5.56% 11.60% 11.61% 9.67% 6.52% -
ROE 1.29% -1.19% -0.89% 1.86% 1.34% 1.01% 0.76% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 29.81 22.12 31.91 33.44 48.24 43.21 48.29 -27.52%
EPS 2.66 -2.44 -1.79 3.88 5.60 4.18 3.15 -10.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 2.05 2.00 2.09 4.17 4.12 4.14 -37.03%
Adjusted Per Share Value based on latest NOSH - 215,128
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 3.73 2.77 3.99 4.18 2.97 2.66 2.97 16.42%
EPS 0.33 -0.31 -0.22 0.48 0.34 0.26 0.19 44.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.259 0.2566 0.25 0.261 0.2565 0.2536 0.2545 1.17%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.00 1.23 0.90 0.79 1.25 0.98 1.06 -
P/RPS 3.35 5.56 2.82 2.36 2.59 2.27 2.20 32.39%
P/EPS 37.59 -50.41 -50.74 20.36 22.32 23.44 33.65 7.66%
EY 2.66 -1.98 -1.97 4.91 4.48 4.27 2.97 -7.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.60 0.45 0.38 0.30 0.24 0.26 50.54%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 20/09/04 27/05/04 25/02/04 23/12/03 27/08/03 23/05/03 04/04/03 -
Price 0.92 0.99 1.09 0.90 0.87 1.13 0.99 -
P/RPS 3.09 4.48 3.42 2.69 1.80 2.61 2.05 31.49%
P/EPS 34.59 -40.57 -61.45 23.20 15.54 27.03 31.43 6.60%
EY 2.89 -2.46 -1.63 4.31 6.44 3.70 3.18 -6.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.48 0.55 0.43 0.21 0.27 0.24 49.84%

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