[TDM] QoQ TTM 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- 12.79%
YoY- -47.42%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 204,709 194,294 194,451 185,997 187,405 197,933 200,308 1.46%
PBT 36,751 29,147 27,323 14,560 12,952 19,588 22,740 37.83%
Tax -8,775 -7,742 -7,427 -5,701 -5,032 -5,701 -6,300 24.79%
NP 27,976 21,405 19,896 8,859 7,920 13,887 16,440 42.67%
-
NP to SH 27,290 20,916 19,396 9,085 8,055 14,007 16,565 39.61%
-
Tax Rate 23.88% 26.56% 27.18% 39.16% 38.85% 29.10% 27.70% -
Total Cost 176,733 172,889 174,555 177,138 179,485 184,046 183,868 -2.61%
-
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 4,306 4,306 - - - - -
Div Payout % 15.78% 20.59% 22.20% - - - - -
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 13.67% 11.02% 10.23% 4.76% 4.23% 7.02% 8.21% -
ROE 5.32% 4.73% 4.50% 1.91% 1.73% 3.01% 3.88% -
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 91.31 99.64 90.31 86.27 86.78 92.31 93.83 -1.80%
EPS 12.17 10.73 9.01 4.21 3.73 6.53 7.76 35.09%
DPS 1.92 2.21 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 11.95 11.34 11.35 10.86 10.94 11.56 11.69 1.48%
EPS 1.59 1.22 1.13 0.53 0.47 0.82 0.97 39.14%
DPS 0.25 0.25 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 1.47 1.25 1.04 0.90 0.83 0.79 0.83 46.53%
P/EPS 11.01 11.65 10.43 18.51 19.30 11.17 10.05 6.28%
EY 9.08 8.58 9.58 5.40 5.18 8.95 9.95 -5.93%
DY 1.43 1.77 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 1.41 1.36 1.25 1.07 1.04 0.79 0.81 44.85%
P/EPS 10.60 12.68 12.54 21.83 24.13 11.17 9.79 5.45%
EY 9.44 7.89 7.97 4.58 4.14 8.95 10.21 -5.10%
DY 1.49 1.62 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