[TDM] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[TDM] TDM BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -13.47%
YoY- 87.34%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 408,676 226,152 185,997 217,634 256,156 220,028 160,979 16.78%
PBT 136,291 55,086 14,560 26,040 26,099 28,654 982 127.37%
Tax -41,494 -13,383 -5,701 -8,546 -16,876 -6,603 122 -
NP 94,797 41,703 8,859 17,494 9,223 22,051 1,104 109.89%
-
NP to SH 92,191 40,684 9,085 17,278 9,223 22,051 1,104 108.92%
-
Tax Rate 30.45% 24.29% 39.16% 32.82% 64.66% 23.04% -12.42% -
Total Cost 313,879 184,449 177,138 200,140 246,933 197,977 159,875 11.88%
-
Net Worth 588,320 512,776 476,460 470,223 457,054 449,619 423,808 5.61%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - 4,306 - - - - - -
Div Payout % - 10.58% - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 588,320 512,776 476,460 470,223 457,054 449,619 423,808 5.61%
NOSH 217,896 215,452 215,592 215,698 215,591 215,128 105,952 12.75%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 23.20% 18.44% 4.76% 8.04% 3.60% 10.02% 0.69% -
ROE 15.67% 7.93% 1.91% 3.67% 2.02% 4.90% 0.26% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 187.55 104.97 86.27 100.90 118.82 102.28 151.94 3.56%
EPS 42.31 18.88 4.21 8.01 4.28 10.25 1.04 85.34%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.70 2.38 2.21 2.18 2.12 2.09 4.00 -6.33%
Adjusted Per Share Value based on latest NOSH - 215,698
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 23.72 13.13 10.80 12.63 14.87 12.77 9.34 16.78%
EPS 5.35 2.36 0.53 1.00 0.54 1.28 0.06 111.22%
DPS 0.00 0.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3415 0.2976 0.2765 0.2729 0.2653 0.261 0.246 5.61%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.51 1.30 0.78 0.82 0.90 0.79 0.71 -
P/RPS 0.81 1.24 0.90 0.81 0.76 0.77 0.47 9.48%
P/EPS 3.57 6.88 18.51 10.24 21.04 7.71 68.14 -38.80%
EY 28.02 14.53 5.40 9.77 4.75 12.97 1.47 63.36%
DY 0.00 1.54 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.55 0.35 0.38 0.42 0.38 0.18 20.80%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 26/11/08 27/11/07 27/11/06 24/11/05 25/11/04 23/12/03 15/11/02 -
Price 1.12 1.51 0.92 0.80 0.91 0.90 0.76 -
P/RPS 0.60 1.44 1.07 0.79 0.77 0.88 0.50 3.08%
P/EPS 2.65 8.00 21.83 9.99 21.27 8.78 72.94 -42.42%
EY 37.78 12.51 4.58 10.01 4.70 11.39 1.37 73.72%
DY 0.00 1.32 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.63 0.42 0.37 0.43 0.43 0.19 13.66%

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