[TDM] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[TDM] TDM BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 63.67%
YoY- 1.34%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 217,634 236,198 254,015 264,742 256,156 252,621 239,469 -6.16%
PBT 26,040 29,626 32,211 25,509 26,099 19,475 19,071 23.05%
Tax -8,546 -9,636 -10,747 -10,414 -16,876 -14,474 -13,870 -27.56%
NP 17,494 19,990 21,464 15,095 9,223 5,001 5,201 124.32%
-
NP to SH 17,278 19,968 21,457 15,095 9,223 5,001 5,201 122.47%
-
Tax Rate 32.82% 32.53% 33.36% 40.82% 64.66% 74.32% 72.73% -
Total Cost 200,140 216,208 232,551 249,647 246,933 247,620 234,268 -9.95%
-
Net Worth 470,223 461,240 457,254 432,592 457,054 446,295 442,094 4.19%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 470,223 461,240 457,254 432,592 457,054 446,295 442,094 4.19%
NOSH 215,698 215,532 215,686 216,296 215,591 215,601 215,655 0.01%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 8.04% 8.46% 8.45% 5.70% 3.60% 1.98% 2.17% -
ROE 3.67% 4.33% 4.69% 3.49% 2.02% 1.12% 1.18% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 100.90 109.59 117.77 122.40 118.82 117.17 111.04 -6.17%
EPS 8.01 9.26 9.95 6.98 4.28 2.32 2.41 122.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.14 2.12 2.00 2.12 2.07 2.05 4.18%
Adjusted Per Share Value based on latest NOSH - 216,296
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 12.63 13.71 14.74 15.37 14.87 14.66 13.90 -6.18%
EPS 1.00 1.16 1.25 0.88 0.54 0.29 0.30 122.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2729 0.2677 0.2654 0.2511 0.2653 0.259 0.2566 4.18%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.82 0.80 0.88 0.90 0.90 1.00 1.23 -
P/RPS 0.81 0.73 0.75 0.74 0.76 0.85 1.11 -18.93%
P/EPS 10.24 8.64 8.85 12.90 21.04 43.11 51.00 -65.67%
EY 9.77 11.58 11.30 7.75 4.75 2.32 1.96 191.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.42 0.45 0.42 0.48 0.60 -26.23%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 23/08/05 26/05/05 28/02/05 25/11/04 20/09/04 27/05/04 -
Price 0.80 0.85 0.71 0.89 0.91 0.92 0.99 -
P/RPS 0.79 0.78 0.60 0.73 0.77 0.79 0.89 -7.63%
P/EPS 9.99 9.17 7.14 12.75 21.27 39.66 41.05 -60.98%
EY 10.01 10.90 14.01 7.84 4.70 2.52 2.44 156.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.33 0.45 0.43 0.44 0.48 -15.91%

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