[TDM] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[TDM] TDM BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -42.49%
YoY- -59.66%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 194,294 194,451 185,997 187,405 197,933 200,308 217,634 -7.29%
PBT 29,147 27,323 14,560 12,952 19,588 22,740 26,040 7.81%
Tax -7,742 -7,427 -5,701 -5,032 -5,701 -6,300 -8,546 -6.38%
NP 21,405 19,896 8,859 7,920 13,887 16,440 17,494 14.41%
-
NP to SH 20,916 19,396 9,085 8,055 14,007 16,565 17,278 13.59%
-
Tax Rate 26.56% 27.18% 39.16% 38.85% 29.10% 27.70% 32.82% -
Total Cost 172,889 174,555 177,138 179,485 184,046 183,868 200,140 -9.30%
-
Net Worth 442,650 430,629 476,460 466,450 465,273 426,956 470,223 -3.95%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 4,306 4,306 - - - - - -
Div Payout % 20.59% 22.20% - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 442,650 430,629 476,460 466,450 465,273 426,956 470,223 -3.95%
NOSH 195,000 215,314 215,592 215,949 214,411 213,478 215,698 -6.50%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 11.02% 10.23% 4.76% 4.23% 7.02% 8.21% 8.04% -
ROE 4.73% 4.50% 1.91% 1.73% 3.01% 3.88% 3.67% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 99.64 90.31 86.27 86.78 92.31 93.83 100.90 -0.83%
EPS 10.73 9.01 4.21 3.73 6.53 7.76 8.01 21.54%
DPS 2.21 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.27 2.00 2.21 2.16 2.17 2.00 2.18 2.73%
Adjusted Per Share Value based on latest NOSH - 215,949
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 11.28 11.29 10.80 10.88 11.49 11.63 12.63 -7.26%
EPS 1.21 1.13 0.53 0.47 0.81 0.96 1.00 13.56%
DPS 0.25 0.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2569 0.2499 0.2765 0.2707 0.2701 0.2478 0.2729 -3.95%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.25 0.94 0.78 0.72 0.73 0.78 0.82 -
P/RPS 1.25 1.04 0.90 0.83 0.79 0.83 0.81 33.57%
P/EPS 11.65 10.43 18.51 19.30 11.17 10.05 10.24 8.98%
EY 8.58 9.58 5.40 5.18 8.95 9.95 9.77 -8.30%
DY 1.77 2.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.47 0.35 0.33 0.34 0.39 0.38 27.98%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 28/02/07 27/11/06 28/08/06 30/05/06 27/02/06 24/11/05 -
Price 1.36 1.13 0.92 0.90 0.73 0.76 0.80 -
P/RPS 1.36 1.25 1.07 1.04 0.79 0.81 0.79 43.68%
P/EPS 12.68 12.54 21.83 24.13 11.17 9.79 9.99 17.24%
EY 7.89 7.97 4.58 4.14 8.95 10.21 10.01 -14.68%
DY 1.62 1.77 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.57 0.42 0.42 0.34 0.38 0.37 38.06%

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