[TDM] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[TDM] TDM BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -208.81%
YoY- -232.55%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 68,429 55,500 35,930 34,592 59,975 56,908 46,458 29.36%
PBT 15,513 14,742 -1,610 -1,322 2,750 13,134 5,026 111.55%
Tax -3,477 -3,730 -96 -124 -1,751 -3,061 -765 173.63%
NP 12,036 11,012 -1,706 -1,446 999 10,073 4,261 99.44%
-
NP to SH 11,651 10,909 -1,706 -1,458 1,340 9,879 4,246 95.63%
-
Tax Rate 22.41% 25.30% - - 63.67% 23.31% 15.22% -
Total Cost 56,393 44,488 37,636 36,038 58,976 46,835 42,197 21.26%
-
Net Worth 430,629 476,460 466,450 465,273 426,956 470,223 461,240 -4.46%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 4,306 - - - - - - -
Div Payout % 36.96% - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 430,629 476,460 466,450 465,273 426,956 470,223 461,240 -4.46%
NOSH 215,314 215,592 215,949 214,411 213,478 215,698 215,532 -0.06%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 17.59% 19.84% -4.75% -4.18% 1.67% 17.70% 9.17% -
ROE 2.71% 2.29% -0.37% -0.31% 0.31% 2.10% 0.92% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 31.78 25.74 16.64 16.13 28.09 26.38 21.55 29.46%
EPS 5.41 5.06 -0.79 -0.68 0.62 4.58 1.97 95.74%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.21 2.16 2.17 2.00 2.18 2.14 -4.39%
Adjusted Per Share Value based on latest NOSH - 214,411
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 3.97 3.22 2.09 2.01 3.48 3.30 2.70 29.21%
EPS 0.68 0.63 -0.10 -0.08 0.08 0.57 0.25 94.50%
DPS 0.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2499 0.2765 0.2707 0.2701 0.2478 0.2729 0.2677 -4.47%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.94 0.78 0.72 0.73 0.78 0.82 0.80 -
P/RPS 2.96 3.03 4.33 4.52 2.78 3.11 3.71 -13.94%
P/EPS 17.37 15.42 -91.14 -107.35 124.26 17.90 40.61 -43.14%
EY 5.76 6.49 -1.10 -0.93 0.80 5.59 2.46 76.05%
DY 2.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.35 0.33 0.34 0.39 0.38 0.37 17.23%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 27/11/06 28/08/06 30/05/06 27/02/06 24/11/05 23/08/05 -
Price 1.13 0.92 0.90 0.73 0.76 0.80 0.85 -
P/RPS 3.56 3.57 5.41 4.52 2.71 3.03 3.94 -6.52%
P/EPS 20.88 18.18 -113.92 -107.35 121.08 17.47 43.15 -38.28%
EY 4.79 5.50 -0.88 -0.93 0.83 5.73 2.32 61.92%
DY 1.77 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.42 0.42 0.34 0.38 0.37 0.40 26.55%

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