[TDM] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[TDM] TDM BHD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -6.94%
YoY- 299.28%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 362,580 204,709 187,405 236,198 252,621 203,706 150,399 15.78%
PBT 119,861 36,751 12,952 29,626 19,475 29,515 784 131.06%
Tax -36,841 -8,775 -5,032 -9,636 -14,474 -6,519 808 -
NP 83,020 27,976 7,920 19,990 5,001 22,996 1,592 93.17%
-
NP to SH 80,649 27,290 8,055 19,968 5,001 22,996 1,592 92.24%
-
Tax Rate 30.74% 23.88% 38.85% 32.53% 74.32% 22.09% -103.06% -
Total Cost 279,560 176,733 179,485 216,208 247,620 180,710 148,807 11.07%
-
Net Worth 561,291 513,403 466,450 461,240 446,295 441,945 120,932 29.12%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - 4,306 - - - - - -
Div Payout % - 15.78% - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 561,291 513,403 466,450 461,240 446,295 441,945 120,932 29.12%
NOSH 215,881 224,193 215,949 215,532 215,601 105,982 80,621 17.82%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 22.90% 13.67% 4.23% 8.46% 1.98% 11.29% 1.06% -
ROE 14.37% 5.32% 1.73% 4.33% 1.12% 5.20% 1.32% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 167.95 91.31 86.78 109.59 117.17 192.21 186.55 -1.73%
EPS 37.36 12.17 3.73 9.26 2.32 21.70 1.97 63.22%
DPS 0.00 1.92 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.29 2.16 2.14 2.07 4.17 1.50 9.59%
Adjusted Per Share Value based on latest NOSH - 215,532
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 21.17 11.95 10.94 13.79 14.75 11.89 8.78 15.78%
EPS 4.71 1.59 0.47 1.17 0.29 1.34 0.09 93.28%
DPS 0.00 0.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3277 0.2997 0.2723 0.2693 0.2606 0.258 0.0706 29.12%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 2.08 1.34 0.72 0.80 1.00 1.25 0.91 -
P/RPS 1.24 1.47 0.83 0.73 0.85 0.65 0.49 16.71%
P/EPS 5.57 11.01 19.30 8.64 43.11 5.76 46.08 -29.66%
EY 17.96 9.08 5.18 11.58 2.32 17.36 2.17 42.17%
DY 0.00 1.43 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.59 0.33 0.37 0.48 0.30 0.61 4.61%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 25/08/08 28/08/07 28/08/06 23/08/05 20/09/04 27/08/03 20/08/02 -
Price 1.70 1.29 0.90 0.85 0.92 0.87 0.82 -
P/RPS 1.01 1.41 1.04 0.78 0.79 0.45 0.44 14.83%
P/EPS 4.55 10.60 24.13 9.17 39.66 4.01 41.53 -30.80%
EY 21.98 9.44 4.14 10.90 2.52 24.94 2.41 44.49%
DY 0.00 1.49 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.56 0.42 0.40 0.44 0.21 0.55 2.82%

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