[TDM] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[TDM] TDM BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 6.8%
YoY- 769.48%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 97,508 94,148 109,404 68,429 59,975 77,301 68,715 6.00%
PBT 30,241 24,766 20,371 15,513 2,750 6,050 6,640 28.71%
Tax -8,660 -9,198 -10,307 -3,477 -1,751 -3,997 -10,459 -3.09%
NP 21,581 15,568 10,064 12,036 999 2,053 -3,819 -
-
NP to SH 21,322 15,414 9,239 11,651 1,340 2,053 -3,819 -
-
Tax Rate 28.64% 37.14% 50.60% 22.41% 63.67% 66.07% 157.52% -
Total Cost 75,927 78,580 99,340 56,393 58,976 75,248 72,534 0.76%
-
Net Worth 630,239 437,812 431,002 430,629 426,956 432,592 430,634 6.54%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - 4,306 - - - -
Div Payout % - - - 36.96% - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 630,239 437,812 431,002 430,629 426,956 432,592 430,634 6.54%
NOSH 218,833 218,906 215,501 215,314 213,478 216,296 215,317 0.27%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 22.13% 16.54% 9.20% 17.59% 1.67% 2.66% -5.56% -
ROE 3.38% 3.52% 2.14% 2.71% 0.31% 0.47% -0.89% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 44.56 43.01 50.77 31.78 28.09 35.74 31.91 5.71%
EPS 9.74 7.09 4.29 5.41 0.62 0.95 -1.79 -
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 2.88 2.00 2.00 2.00 2.00 2.00 2.00 6.25%
Adjusted Per Share Value based on latest NOSH - 215,314
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 5.69 5.50 6.39 4.00 3.50 4.51 4.01 5.99%
EPS 1.24 0.90 0.54 0.68 0.08 0.12 -0.22 -
DPS 0.00 0.00 0.00 0.25 0.00 0.00 0.00 -
NAPS 0.3679 0.2556 0.2516 0.2514 0.2493 0.2526 0.2514 6.54%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.59 1.15 2.26 0.94 0.78 0.90 0.90 -
P/RPS 3.57 2.67 4.45 2.96 2.78 2.52 2.82 4.00%
P/EPS 16.32 16.33 52.71 17.37 124.26 94.82 -50.74 -
EY 6.13 6.12 1.90 5.76 0.80 1.05 -1.97 -
DY 0.00 0.00 0.00 2.13 0.00 0.00 0.00 -
P/NAPS 0.55 0.58 1.13 0.47 0.39 0.45 0.45 3.39%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 27/02/08 28/02/07 27/02/06 28/02/05 25/02/04 -
Price 1.67 1.38 2.25 1.13 0.76 0.89 1.09 -
P/RPS 3.75 3.21 4.43 3.56 2.71 2.49 3.42 1.54%
P/EPS 17.14 19.60 52.48 20.88 121.08 93.77 -61.45 -
EY 5.83 5.10 1.91 4.79 0.83 1.07 -1.63 -
DY 0.00 0.00 0.00 1.77 0.00 0.00 0.00 -
P/NAPS 0.58 0.69 1.13 0.57 0.38 0.45 0.55 0.88%

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