[TDM] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[TDM] TDM BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -83.67%
YoY- 153.76%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 109,404 68,429 59,975 77,301 68,715 51,138 43,770 16.48%
PBT 20,371 15,513 2,750 6,050 6,640 6,215 761 72.91%
Tax -10,307 -3,477 -1,751 -3,997 -10,459 -2,879 1,557 -
NP 10,064 12,036 999 2,053 -3,819 3,336 2,318 27.71%
-
NP to SH 9,239 11,651 1,340 2,053 -3,819 3,336 2,318 25.90%
-
Tax Rate 50.60% 22.41% 63.67% 66.07% 157.52% 46.32% -204.60% -
Total Cost 99,340 56,393 58,976 75,248 72,534 47,802 41,452 15.67%
-
Net Worth 431,002 430,629 426,956 432,592 430,634 438,445 133,264 21.59%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - 4,306 - - - - - -
Div Payout % - 36.96% - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 431,002 430,629 426,956 432,592 430,634 438,445 133,264 21.59%
NOSH 215,501 215,314 213,478 216,296 215,317 105,904 80,766 17.76%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 9.20% 17.59% 1.67% 2.66% -5.56% 6.52% 5.30% -
ROE 2.14% 2.71% 0.31% 0.47% -0.89% 0.76% 1.74% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 50.77 31.78 28.09 35.74 31.91 48.29 54.19 -1.08%
EPS 4.29 5.41 0.62 0.95 -1.79 3.15 2.87 6.92%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.00 2.00 2.00 4.14 1.65 3.25%
Adjusted Per Share Value based on latest NOSH - 216,296
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 6.39 4.00 3.50 4.51 4.01 2.99 2.56 16.46%
EPS 0.54 0.68 0.08 0.12 -0.22 0.19 0.14 25.21%
DPS 0.00 0.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2516 0.2514 0.2493 0.2526 0.2514 0.256 0.0778 21.59%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 2.26 0.94 0.78 0.90 0.90 1.06 0.74 -
P/RPS 4.45 2.96 2.78 2.52 2.82 2.20 1.37 21.68%
P/EPS 52.71 17.37 124.26 94.82 -50.74 33.65 25.78 12.65%
EY 1.90 5.76 0.80 1.05 -1.97 2.97 3.88 -11.21%
DY 0.00 2.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.47 0.39 0.45 0.45 0.26 0.45 16.57%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 28/02/07 27/02/06 28/02/05 25/02/04 04/04/03 28/02/02 -
Price 2.25 1.13 0.76 0.89 1.09 0.99 0.72 -
P/RPS 4.43 3.56 2.71 2.49 3.42 2.05 1.33 22.19%
P/EPS 52.48 20.88 121.08 93.77 -61.45 31.43 25.09 13.08%
EY 1.91 4.79 0.83 1.07 -1.63 3.18 3.99 -11.54%
DY 0.00 1.77 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.57 0.38 0.45 0.55 0.24 0.44 17.01%

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