[TDM] YoY Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[TDM] TDM BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 8.8%
YoY- 9.74%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 405,055 267,127 194,451 200,308 230,409 237,605 171,151 15.42%
PBT 140,686 59,944 27,323 22,740 25,509 29,079 6,059 68.82%
Tax -40,386 -20,213 -7,427 -6,300 -10,414 -14,183 -3,702 48.87%
NP 100,300 39,731 19,896 16,440 15,095 14,896 2,357 86.74%
-
NP to SH 98,592 38,170 19,408 16,565 15,095 14,896 2,357 86.20%
-
Tax Rate 28.71% 33.72% 27.18% 27.70% 40.82% 48.77% 61.10% -
Total Cost 304,755 227,396 174,555 183,868 215,314 222,709 168,794 10.33%
-
Net Worth 593,282 513,035 485,234 463,365 457,074 446,069 355,695 8.89%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - 4,313 - - - - -
Div Payout % - - 22.22% - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 593,282 513,035 485,234 463,365 457,074 446,069 355,695 8.89%
NOSH 217,319 215,561 215,659 215,518 215,601 214,456 86,967 16.47%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 24.76% 14.87% 10.23% 8.21% 6.55% 6.27% 1.38% -
ROE 16.62% 7.44% 4.00% 3.57% 3.30% 3.34% 0.66% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 186.39 123.92 90.17 92.94 106.87 110.79 196.80 -0.90%
EPS 45.37 17.71 9.01 7.69 7.00 6.94 1.10 85.77%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 2.73 2.38 2.25 2.15 2.12 2.08 4.09 -6.50%
Adjusted Per Share Value based on latest NOSH - 213,478
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 23.65 15.60 11.35 11.69 13.45 13.87 9.99 15.43%
EPS 5.76 2.23 1.13 0.97 0.88 0.87 0.14 85.69%
DPS 0.00 0.00 0.25 0.00 0.00 0.00 0.00 -
NAPS 0.3464 0.2995 0.2833 0.2705 0.2668 0.2604 0.2077 8.89%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.15 2.26 0.94 0.78 0.90 0.90 1.06 -
P/RPS 0.62 1.82 1.04 0.84 0.84 0.81 0.54 2.32%
P/EPS 2.53 12.76 10.45 10.15 12.85 12.96 39.11 -36.61%
EY 39.45 7.84 9.57 9.85 7.78 7.72 2.56 57.68%
DY 0.00 0.00 2.13 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.95 0.42 0.36 0.42 0.43 0.26 8.31%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 27/02/08 28/02/07 27/02/06 28/02/05 25/02/04 04/04/03 -
Price 1.38 2.25 1.13 0.76 0.89 1.09 0.99 -
P/RPS 0.74 1.82 1.25 0.82 0.83 0.98 0.50 6.74%
P/EPS 3.04 12.71 12.56 9.89 12.71 15.69 36.53 -33.89%
EY 32.87 7.87 7.96 10.11 7.87 6.37 2.74 51.24%
DY 0.00 0.00 1.77 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.95 0.50 0.35 0.42 0.52 0.24 13.37%

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