[TDM] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[TDM] TDM BHD
Announcement Date
23-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -4.11%
YoY- 1897.37%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 185,997 217,634 256,156 220,028 160,979 142,664 205,985 -1.68%
PBT 14,560 26,040 26,099 28,654 982 -34,574 -53,389 -
Tax -5,701 -8,546 -16,876 -6,603 122 44,354 53,389 -
NP 8,859 17,494 9,223 22,051 1,104 9,780 0 -
-
NP to SH 9,085 17,278 9,223 22,051 1,104 -36,994 -54,956 -
-
Tax Rate 39.16% 32.82% 64.66% 23.04% -12.42% - - -
Total Cost 177,138 200,140 246,933 197,977 159,875 132,884 205,985 -2.48%
-
Net Worth 476,460 470,223 457,054 449,619 423,808 125,074 144,391 22.00%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 476,460 470,223 457,054 449,619 423,808 125,074 144,391 22.00%
NOSH 215,592 215,698 215,591 215,128 105,952 80,693 80,665 17.79%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 4.76% 8.04% 3.60% 10.02% 0.69% 6.86% 0.00% -
ROE 1.91% 3.67% 2.02% 4.90% 0.26% -29.58% -38.06% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 86.27 100.90 118.82 102.28 151.94 176.80 255.36 -16.53%
EPS 4.21 8.01 4.28 10.25 1.04 -45.85 -68.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.18 2.12 2.09 4.00 1.55 1.79 3.57%
Adjusted Per Share Value based on latest NOSH - 215,128
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 10.86 12.71 14.95 12.85 9.40 8.33 12.03 -1.69%
EPS 0.53 1.01 0.54 1.29 0.06 -2.16 -3.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2782 0.2745 0.2668 0.2625 0.2474 0.073 0.0843 22.00%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.78 0.82 0.90 0.79 0.71 0.65 1.20 -
P/RPS 0.90 0.81 0.76 0.77 0.47 0.37 0.47 11.43%
P/EPS 18.51 10.24 21.04 7.71 68.14 -1.42 -1.76 -
EY 5.40 9.77 4.75 12.97 1.47 -70.53 -56.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.42 0.38 0.18 0.42 0.67 -10.25%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 24/11/05 25/11/04 23/12/03 15/11/02 30/11/01 29/11/00 -
Price 0.92 0.80 0.91 0.90 0.76 0.75 1.30 -
P/RPS 1.07 0.79 0.77 0.88 0.50 0.42 0.51 13.13%
P/EPS 21.83 9.99 21.27 8.78 72.94 -1.64 -1.91 -
EY 4.58 10.01 4.70 11.39 1.37 -61.13 -52.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.37 0.43 0.43 0.19 0.48 0.73 -8.79%

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