[TDM] YoY Cumulative Quarter 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- 294.15%
YoY- 118.66%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 200,308 230,409 237,605 171,151 149,282 158,741 194,430 -0.03%
PBT 22,740 25,509 29,079 6,059 -12,985 -54,603 -12,466 -
Tax -6,300 -10,414 -14,183 -3,702 12,985 54,603 -3,118 -0.74%
NP 16,440 15,095 14,896 2,357 0 0 -15,584 -
-
NP to SH 16,565 15,095 14,896 2,357 -12,634 -52,892 -15,584 -
-
Tax Rate 27.70% 40.82% 48.77% 61.10% - - - -
Total Cost 183,868 215,314 222,709 168,794 149,282 158,741 210,014 0.14%
-
Net Worth 463,365 457,074 446,069 355,695 133,116 124,250 178,171 -1.01%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 463,365 457,074 446,069 355,695 133,116 124,250 178,171 -1.01%
NOSH 215,518 215,601 214,456 86,967 80,676 80,682 80,620 -1.03%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 8.21% 6.55% 6.27% 1.38% 0.00% 0.00% -8.02% -
ROE 3.57% 3.30% 3.34% 0.66% -9.49% -42.57% -8.75% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 92.94 106.87 110.79 196.80 185.04 196.75 241.17 1.01%
EPS 7.69 7.00 6.94 1.10 -15.66 -65.56 -19.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.15 2.12 2.08 4.09 1.65 1.54 2.21 0.02%
Adjusted Per Share Value based on latest NOSH - 105,904
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 11.63 13.37 13.79 9.93 8.66 9.21 11.29 -0.03%
EPS 0.96 0.88 0.86 0.14 -0.73 -3.07 -0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2689 0.2653 0.2589 0.2065 0.0773 0.0721 0.1034 -1.01%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.78 0.90 0.90 1.06 0.74 0.96 0.00 -
P/RPS 0.84 0.84 0.81 0.54 0.40 0.49 0.00 -100.00%
P/EPS 10.15 12.85 12.96 39.11 -4.73 -1.46 0.00 -100.00%
EY 9.85 7.78 7.72 2.56 -21.16 -68.29 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.42 0.43 0.26 0.45 0.62 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 28/02/05 25/02/04 04/04/03 28/02/02 28/02/01 11/05/00 -
Price 0.76 0.89 1.09 0.99 0.72 1.00 1.91 -
P/RPS 0.82 0.83 0.98 0.50 0.39 0.51 0.79 -0.03%
P/EPS 9.89 12.71 15.69 36.53 -4.60 -1.53 -9.88 -
EY 10.11 7.87 6.37 2.74 -21.75 -65.56 -10.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.42 0.52 0.24 0.44 0.65 0.86 0.96%

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