[TDM] YoY Annual (Unaudited) Result on 31-Dec-2001 [#4]

Stock
[TDM] TDM BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
YoY- 76.11%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 230,409 237,605 171,151 149,282 158,741 194,430 228,136 -0.01%
PBT 25,509 29,079 6,059 -12,985 -54,603 -12,466 27,775 0.09%
Tax -10,414 -14,183 -3,702 12,985 54,603 -3,118 -7,897 -0.29%
NP 15,095 14,896 2,357 0 0 -15,584 19,878 0.29%
-
NP to SH 15,095 14,896 2,357 -12,634 -52,892 -15,584 19,878 0.29%
-
Tax Rate 40.82% 48.77% 61.10% - - - 28.43% -
Total Cost 215,314 222,709 168,794 149,282 158,741 210,014 208,258 -0.03%
-
Net Worth 457,074 446,069 355,695 133,116 124,250 178,171 197,490 -0.88%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 457,074 446,069 355,695 133,116 124,250 178,171 197,490 -0.88%
NOSH 215,601 214,456 86,967 80,676 80,682 80,620 80,608 -1.04%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 6.55% 6.27% 1.38% 0.00% 0.00% -8.02% 8.71% -
ROE 3.30% 3.34% 0.66% -9.49% -42.57% -8.75% 10.07% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 106.87 110.79 196.80 185.04 196.75 241.17 283.02 1.04%
EPS 7.00 6.94 1.10 -15.66 -65.56 -19.33 24.66 1.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.08 4.09 1.65 1.54 2.21 2.45 0.15%
Adjusted Per Share Value based on latest NOSH - 80,766
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 13.45 13.87 9.99 8.72 9.27 11.35 13.32 -0.01%
EPS 0.88 0.87 0.14 -0.74 -3.09 -0.91 1.16 0.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2668 0.2604 0.2077 0.0777 0.0725 0.104 0.1153 -0.88%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 0.90 0.90 1.06 0.74 0.96 0.00 0.00 -
P/RPS 0.84 0.81 0.54 0.40 0.49 0.00 0.00 -100.00%
P/EPS 12.85 12.96 39.11 -4.73 -1.46 0.00 0.00 -100.00%
EY 7.78 7.72 2.56 -21.16 -68.29 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.26 0.45 0.62 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 28/02/05 25/02/04 04/04/03 28/02/02 28/02/01 11/05/00 - -
Price 0.89 1.09 0.99 0.72 1.00 1.91 0.00 -
P/RPS 0.83 0.98 0.50 0.39 0.51 0.79 0.00 -100.00%
P/EPS 12.71 15.69 36.53 -4.60 -1.53 -9.88 0.00 -100.00%
EY 7.87 6.37 2.74 -21.75 -65.56 -10.12 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.52 0.24 0.44 0.65 0.86 0.00 -100.00%

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