[TDM] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[TDM] TDM BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 184.79%
YoY- 16.74%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 310,907 157,723 126,022 140,333 177,452 168,890 117,209 17.63%
PBT 115,920 39,573 11,810 19,990 19,459 22,439 221 183.71%
Tax -31,187 -9,906 -3,950 -4,549 -6,417 -3,724 -1,435 66.97%
NP 84,733 29,667 7,860 15,441 13,042 18,715 -1,214 -
-
NP to SH 83,024 28,931 7,757 15,225 13,042 18,715 -1,214 -
-
Tax Rate 26.90% 25.03% 33.45% 22.76% 32.98% 16.60% 649.32% -
Total Cost 226,174 128,056 118,162 124,892 164,410 150,175 118,423 11.37%
-
Net Worth 585,592 513,083 476,193 470,120 457,008 447,532 460,264 4.09%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 585,592 513,083 476,193 470,120 457,008 447,532 460,264 4.09%
NOSH 216,886 215,581 215,472 215,651 215,570 214,130 105,565 12.73%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 27.25% 18.81% 6.24% 11.00% 7.35% 11.08% -1.04% -
ROE 14.18% 5.64% 1.63% 3.24% 2.85% 4.18% -0.26% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 143.35 73.16 58.49 65.07 82.32 78.87 111.03 4.34%
EPS 38.28 13.42 3.60 7.06 6.05 8.74 -1.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.70 2.38 2.21 2.18 2.12 2.09 4.36 -7.66%
Adjusted Per Share Value based on latest NOSH - 215,698
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 18.15 9.21 7.36 8.19 10.36 9.86 6.84 17.64%
EPS 4.85 1.69 0.45 0.89 0.76 1.09 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3419 0.2995 0.278 0.2745 0.2668 0.2613 0.2687 4.09%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.51 1.30 0.78 0.82 0.90 0.79 0.71 -
P/RPS 1.05 1.78 1.33 1.26 1.09 1.00 0.64 8.59%
P/EPS 3.94 9.69 21.67 11.61 14.88 9.04 -61.74 -
EY 25.35 10.32 4.62 8.61 6.72 11.06 -1.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.55 0.35 0.38 0.42 0.38 0.16 23.19%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 26/11/08 27/11/07 27/11/06 24/11/05 25/11/04 23/12/03 15/11/02 -
Price 1.12 1.51 0.92 0.80 0.91 0.90 0.76 -
P/RPS 0.78 2.06 1.57 1.23 1.11 1.14 0.68 2.31%
P/EPS 2.93 11.25 25.56 11.33 15.04 10.30 -66.09 -
EY 34.18 8.89 3.91 8.83 6.65 9.71 -1.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.63 0.42 0.37 0.43 0.43 0.17 15.78%

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