[TDM] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[TDM] TDM BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -145.75%
YoY- -214.48%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 68,429 59,975 77,301 68,715 51,138 43,770 37,152 10.71%
PBT 15,513 2,750 6,050 6,640 6,215 761 -20,828 -
Tax -3,477 -1,751 -3,997 -10,459 -2,879 1,557 20,828 -
NP 12,036 999 2,053 -3,819 3,336 2,318 0 -
-
NP to SH 11,651 1,340 2,053 -3,819 3,336 2,318 -22,042 -
-
Tax Rate 22.41% 63.67% 66.07% 157.52% 46.32% -204.60% - -
Total Cost 56,393 58,976 75,248 72,534 47,802 41,452 37,152 7.19%
-
Net Worth 430,629 426,956 432,592 430,634 438,445 133,264 127,475 22.48%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 4,306 - - - - - - -
Div Payout % 36.96% - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 430,629 426,956 432,592 430,634 438,445 133,264 127,475 22.48%
NOSH 215,314 213,478 216,296 215,317 105,904 80,766 80,680 17.76%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 17.59% 1.67% 2.66% -5.56% 6.52% 5.30% 0.00% -
ROE 2.71% 0.31% 0.47% -0.89% 0.76% 1.74% -17.29% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 31.78 28.09 35.74 31.91 48.29 54.19 46.05 -5.99%
EPS 5.41 0.62 0.95 -1.79 3.15 2.87 -27.32 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.00 2.00 4.14 1.65 1.58 4.00%
Adjusted Per Share Value based on latest NOSH - 215,317
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 3.97 3.48 4.49 3.99 2.97 2.54 2.16 10.67%
EPS 0.68 0.08 0.12 -0.22 0.19 0.13 -1.28 -
DPS 0.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2499 0.2478 0.2511 0.25 0.2545 0.0773 0.074 22.47%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.94 0.78 0.90 0.90 1.06 0.74 0.96 -
P/RPS 2.96 2.78 2.52 2.82 2.20 1.37 2.08 6.05%
P/EPS 17.37 124.26 94.82 -50.74 33.65 25.78 -3.51 -
EY 5.76 0.80 1.05 -1.97 2.97 3.88 -28.46 -
DY 2.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.39 0.45 0.45 0.26 0.45 0.61 -4.25%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 27/02/06 28/02/05 25/02/04 04/04/03 28/02/02 28/02/01 -
Price 1.13 0.76 0.89 1.09 0.99 0.72 1.00 -
P/RPS 3.56 2.71 2.49 3.42 2.05 1.33 2.17 8.59%
P/EPS 20.88 121.08 93.77 -61.45 31.43 25.09 -3.66 -
EY 4.79 0.83 1.07 -1.63 3.18 3.99 -27.32 -
DY 1.77 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.38 0.45 0.55 0.24 0.44 0.63 -1.65%

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