[TDM] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[TDM] TDM BHD
Announcement Date
04-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 92.21%
YoY- 116.8%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 200,308 264,742 237,605 168,347 149,282 185,432 109,283 -0.64%
PBT 22,740 25,509 29,079 6,436 -12,985 -51,075 -24,330 -
Tax -6,300 -10,414 -14,183 -4,314 25,083 51,075 24,330 -
NP 16,440 15,095 14,896 2,122 12,098 0 0 -100.00%
-
NP to SH 16,565 15,095 14,896 2,122 -12,634 -53,016 -27,604 -
-
Tax Rate 27.70% 40.82% 48.77% 67.03% - - - -
Total Cost 183,868 249,647 222,709 166,225 137,184 185,432 109,283 -0.55%
-
Net Worth 426,956 432,592 430,634 423,619 133,264 124,248 173,324 -0.95%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 426,956 432,592 430,634 423,619 133,264 124,248 173,324 -0.95%
NOSH 213,478 216,296 215,317 105,904 80,766 80,680 80,616 -1.02%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 8.21% 5.70% 6.27% 1.26% 8.10% 0.00% 0.00% -
ROE 3.88% 3.49% 3.46% 0.50% -9.48% -42.67% -15.93% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 93.83 122.40 110.35 158.96 184.83 229.83 135.56 0.39%
EPS 7.76 6.98 6.92 2.00 -15.64 -65.71 -34.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.00 4.00 1.65 1.54 2.15 0.07%
Adjusted Per Share Value based on latest NOSH - 105,904
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 11.63 15.37 13.79 9.77 8.66 10.76 6.34 -0.64%
EPS 0.96 0.88 0.86 0.12 -0.73 -3.08 -1.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2478 0.2511 0.25 0.2459 0.0773 0.0721 0.1006 -0.95%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.78 0.90 0.90 1.06 0.74 0.96 0.00 -
P/RPS 0.83 0.74 0.82 0.67 0.40 0.42 0.00 -100.00%
P/EPS 10.05 12.90 13.01 52.90 -4.73 -1.46 0.00 -100.00%
EY 9.95 7.75 7.69 1.89 -21.14 -68.45 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.45 0.45 0.27 0.45 0.62 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 28/02/05 25/02/04 04/04/03 28/02/02 28/02/01 - -
Price 0.76 0.89 1.09 0.99 0.72 1.00 0.00 -
P/RPS 0.81 0.73 0.99 0.62 0.39 0.44 0.00 -100.00%
P/EPS 9.79 12.75 15.76 49.41 -4.60 -1.52 0.00 -100.00%
EY 10.21 7.84 6.35 2.02 -21.73 -65.71 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.45 0.55 0.25 0.44 0.65 0.00 -100.00%

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