[TDM] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[TDM] TDM BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 63.35%
YoY- 1344.47%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 239,469 237,605 220,028 203,706 186,871 168,347 160,979 30.28%
PBT 19,071 29,079 28,654 29,515 19,252 6,436 982 621.20%
Tax -13,870 -14,183 -6,603 -6,519 -5,174 -4,314 122 -
NP 5,201 14,896 22,051 22,996 14,078 2,122 1,104 180.76%
-
NP to SH 5,201 14,896 22,051 22,996 14,078 2,122 1,104 180.76%
-
Tax Rate 72.73% 48.77% 23.04% 22.09% 26.88% 67.03% -12.42% -
Total Cost 234,268 222,709 197,977 180,710 172,793 166,225 159,875 28.97%
-
Net Worth 442,094 430,634 449,619 441,945 424,210 423,619 423,808 2.85%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 442,094 430,634 449,619 441,945 424,210 423,619 423,808 2.85%
NOSH 215,655 215,317 215,128 105,982 106,052 105,904 105,952 60.53%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 2.17% 6.27% 10.02% 11.29% 7.53% 1.26% 0.69% -
ROE 1.18% 3.46% 4.90% 5.20% 3.32% 0.50% 0.26% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 111.04 110.35 102.28 192.21 176.21 158.96 151.94 -18.85%
EPS 2.41 6.92 10.25 21.70 13.27 2.00 1.04 75.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.05 2.00 2.09 4.17 4.00 4.00 4.00 -35.93%
Adjusted Per Share Value based on latest NOSH - 105,982
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 13.98 13.87 12.85 11.89 10.91 9.83 9.40 30.26%
EPS 0.30 0.87 1.29 1.34 0.82 0.12 0.06 192.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2581 0.2514 0.2625 0.258 0.2477 0.2473 0.2474 2.86%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.23 0.90 0.79 1.25 0.98 1.06 0.71 -
P/RPS 1.11 0.82 0.77 0.65 0.56 0.67 0.47 77.25%
P/EPS 51.00 13.01 7.71 5.76 7.38 52.90 68.14 -17.55%
EY 1.96 7.69 12.97 17.36 13.55 1.89 1.47 21.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.45 0.38 0.30 0.25 0.27 0.18 122.98%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 25/02/04 23/12/03 27/08/03 23/05/03 04/04/03 15/11/02 -
Price 0.99 1.09 0.90 0.87 1.13 0.99 0.76 -
P/RPS 0.89 0.99 0.88 0.45 0.64 0.62 0.50 46.82%
P/EPS 41.05 15.76 8.78 4.01 8.51 49.41 72.94 -31.81%
EY 2.44 6.35 11.39 24.94 11.75 2.02 1.37 46.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.55 0.43 0.21 0.28 0.25 0.19 85.38%

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