[TDM] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[TDM] TDM BHD
Announcement Date
23-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 80.51%
YoY- 1641.6%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 126,022 140,333 177,452 168,890 117,209 105,512 144,590 -2.26%
PBT 11,810 19,990 19,459 22,439 221 -13,746 -30,247 -
Tax -3,950 -4,549 -6,417 -3,724 -1,435 13,746 30,247 -
NP 7,860 15,441 13,042 18,715 -1,214 0 0 -
-
NP to SH 7,757 15,225 13,042 18,715 -1,214 -14,952 -30,975 -
-
Tax Rate 33.45% 22.76% 32.98% 16.60% 649.32% - - -
Total Cost 118,162 124,892 164,410 150,175 118,423 105,512 144,590 -3.30%
-
Net Worth 476,193 470,120 457,008 447,532 460,264 125,070 144,426 21.98%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 476,193 470,120 457,008 447,532 460,264 125,070 144,426 21.98%
NOSH 215,472 215,651 215,570 214,130 105,565 80,690 80,685 17.77%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 6.24% 11.00% 7.35% 11.08% -1.04% 0.00% 0.00% -
ROE 1.63% 3.24% 2.85% 4.18% -0.26% -11.95% -21.45% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 58.49 65.07 82.32 78.87 111.03 130.76 179.20 -17.01%
EPS 3.60 7.06 6.05 8.74 -1.15 -18.53 -38.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.18 2.12 2.09 4.36 1.55 1.79 3.57%
Adjusted Per Share Value based on latest NOSH - 215,128
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 7.31 8.15 10.30 9.80 6.80 6.12 8.39 -2.26%
EPS 0.45 0.88 0.76 1.09 -0.07 -0.87 -1.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2764 0.2729 0.2653 0.2598 0.2671 0.0726 0.0838 21.99%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.78 0.82 0.90 0.79 0.71 0.65 1.20 -
P/RPS 1.33 1.26 1.09 1.00 0.64 0.50 0.67 12.10%
P/EPS 21.67 11.61 14.88 9.04 -61.74 -3.51 -3.13 -
EY 4.62 8.61 6.72 11.06 -1.62 -28.51 -31.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.42 0.38 0.16 0.42 0.67 -10.25%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 24/11/05 25/11/04 23/12/03 15/11/02 30/11/01 29/11/00 -
Price 0.92 0.80 0.91 0.90 0.76 0.75 1.30 -
P/RPS 1.57 1.23 1.11 1.14 0.68 0.57 0.73 13.60%
P/EPS 25.56 11.33 15.04 10.30 -66.09 -4.05 -3.39 -
EY 3.91 8.83 6.65 9.71 -1.51 -24.71 -29.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.37 0.43 0.43 0.17 0.48 0.73 -8.79%

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