[TDM] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[TDM] TDM BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 739.45%
YoY- 10.43%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 46,345 34,435 68,429 55,500 35,930 34,592 59,975 -15.83%
PBT 5,994 502 15,513 14,742 -1,610 -1,322 2,750 68.34%
Tax -1,129 -439 -3,477 -3,730 -96 -124 -1,751 -25.42%
NP 4,865 63 12,036 11,012 -1,706 -1,446 999 188.14%
-
NP to SH 4,865 -39 11,651 10,909 -1,706 -1,458 1,340 136.77%
-
Tax Rate 18.84% 87.45% 22.41% 25.30% - - 63.67% -
Total Cost 41,480 34,372 56,393 44,488 37,636 36,038 58,976 -20.96%
-
Net Worth 513,403 442,650 430,629 476,460 466,450 465,273 426,956 13.11%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 4,306 - - - - -
Div Payout % - - 36.96% - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 513,403 442,650 430,629 476,460 466,450 465,273 426,956 13.11%
NOSH 224,193 195,000 215,314 215,592 215,949 214,411 213,478 3.32%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 10.50% 0.18% 17.59% 19.84% -4.75% -4.18% 1.67% -
ROE 0.95% -0.01% 2.71% 2.29% -0.37% -0.31% 0.31% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 20.67 17.66 31.78 25.74 16.64 16.13 28.09 -18.53%
EPS 2.17 -0.02 5.41 5.06 -0.79 -0.68 0.62 131.05%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 2.29 2.27 2.00 2.21 2.16 2.17 2.00 9.47%
Adjusted Per Share Value based on latest NOSH - 215,592
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 2.71 2.01 4.00 3.24 2.10 2.02 3.50 -15.71%
EPS 0.28 0.00 0.68 0.64 -0.10 -0.09 0.08 131.05%
DPS 0.00 0.00 0.25 0.00 0.00 0.00 0.00 -
NAPS 0.2997 0.2584 0.2514 0.2782 0.2723 0.2716 0.2493 13.09%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.34 1.25 0.94 0.78 0.72 0.73 0.78 -
P/RPS 6.48 7.08 2.96 3.03 4.33 4.52 2.78 76.07%
P/EPS 61.75 -6,250.00 17.37 15.42 -91.14 -107.35 124.26 -37.34%
EY 1.62 -0.02 5.76 6.49 -1.10 -0.93 0.80 60.26%
DY 0.00 0.00 2.13 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.55 0.47 0.35 0.33 0.34 0.39 31.88%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 28/05/07 28/02/07 27/11/06 28/08/06 30/05/06 27/02/06 -
Price 1.29 1.36 1.13 0.92 0.90 0.73 0.76 -
P/RPS 6.24 7.70 3.56 3.57 5.41 4.52 2.71 74.63%
P/EPS 59.45 -6,800.00 20.88 18.18 -113.92 -107.35 121.08 -37.84%
EY 1.68 -0.01 4.79 5.50 -0.88 -0.93 0.83 60.21%
DY 0.00 0.00 1.77 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.60 0.57 0.42 0.42 0.34 0.38 29.59%

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