[TDM] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[TDM] TDM BHD
Announcement Date
04-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 92.21%
YoY- 116.8%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 220,028 203,706 186,871 168,347 160,979 150,399 140,895 34.56%
PBT 28,654 29,515 19,252 6,436 982 784 -10,758 -
Tax -6,603 -6,519 -5,174 -4,314 122 808 15,333 -
NP 22,051 22,996 14,078 2,122 1,104 1,592 4,575 185.06%
-
NP to SH 22,051 22,996 14,078 2,122 1,104 1,592 -10,143 -
-
Tax Rate 23.04% 22.09% 26.88% 67.03% -12.42% -103.06% - -
Total Cost 197,977 180,710 172,793 166,225 159,875 148,807 136,320 28.21%
-
Net Worth 449,619 441,945 424,210 423,619 423,808 120,932 125,114 134.43%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 449,619 441,945 424,210 423,619 423,808 120,932 125,114 134.43%
NOSH 215,128 105,982 106,052 105,904 105,952 80,621 80,718 92.11%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 10.02% 11.29% 7.53% 1.26% 0.69% 1.06% 3.25% -
ROE 4.90% 5.20% 3.32% 0.50% 0.26% 1.32% -8.11% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 102.28 192.21 176.21 158.96 151.94 186.55 174.55 -29.95%
EPS 10.25 21.70 13.27 2.00 1.04 1.97 -12.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.09 4.17 4.00 4.00 4.00 1.50 1.55 22.02%
Adjusted Per Share Value based on latest NOSH - 105,904
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 12.85 11.89 10.91 9.83 9.40 8.78 8.23 34.55%
EPS 1.29 1.34 0.82 0.12 0.06 0.09 -0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2625 0.258 0.2477 0.2473 0.2474 0.0706 0.073 134.53%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.79 1.25 0.98 1.06 0.71 0.91 0.76 -
P/RPS 0.77 0.65 0.56 0.67 0.47 0.49 0.44 45.17%
P/EPS 7.71 5.76 7.38 52.90 68.14 46.08 -6.05 -
EY 12.97 17.36 13.55 1.89 1.47 2.17 -16.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.30 0.25 0.27 0.18 0.61 0.49 -15.57%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 23/12/03 27/08/03 23/05/03 04/04/03 15/11/02 20/08/02 28/05/02 -
Price 0.90 0.87 1.13 0.99 0.76 0.82 0.95 -
P/RPS 0.88 0.45 0.64 0.62 0.50 0.44 0.54 38.44%
P/EPS 8.78 4.01 8.51 49.41 72.94 41.53 -7.56 -
EY 11.39 24.94 11.75 2.02 1.37 2.41 -13.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.21 0.28 0.25 0.19 0.55 0.61 -20.77%

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