[TDM] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[TDM] TDM BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -4.13%
YoY- 9.74%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 393,420 267,127 194,451 200,308 264,742 237,605 168,347 15.18%
PBT 140,686 59,944 27,323 22,740 25,509 29,079 6,436 67.13%
Tax -40,385 -20,213 -7,427 -6,300 -10,414 -14,183 -4,314 45.12%
NP 100,301 39,731 19,896 16,440 15,095 14,896 2,122 90.03%
-
NP to SH 98,366 38,272 19,396 16,565 15,095 14,896 2,122 89.42%
-
Tax Rate 28.71% 33.72% 27.18% 27.70% 40.82% 48.77% 67.03% -
Total Cost 293,119 227,396 174,555 183,868 249,647 222,709 166,225 9.90%
-
Net Worth 437,812 431,002 430,629 426,956 432,592 430,634 423,619 0.55%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - 4,306 - - - - -
Div Payout % - - 22.20% - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 437,812 431,002 430,629 426,956 432,592 430,634 423,619 0.55%
NOSH 218,906 215,501 215,314 213,478 216,296 215,317 105,904 12.85%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 25.49% 14.87% 10.23% 8.21% 5.70% 6.27% 1.26% -
ROE 22.47% 8.88% 4.50% 3.88% 3.49% 3.46% 0.50% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 179.72 123.96 90.31 93.83 122.40 110.35 158.96 2.06%
EPS 44.94 17.76 9.01 7.76 6.98 6.92 2.00 67.90%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.00 2.00 2.00 2.00 4.00 -10.90%
Adjusted Per Share Value based on latest NOSH - 213,478
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 22.97 15.60 11.35 11.69 15.46 13.87 9.83 15.18%
EPS 5.74 2.23 1.13 0.97 0.88 0.87 0.12 90.41%
DPS 0.00 0.00 0.25 0.00 0.00 0.00 0.00 -
NAPS 0.2556 0.2516 0.2514 0.2493 0.2526 0.2514 0.2473 0.55%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.15 2.26 0.94 0.78 0.90 0.90 1.06 -
P/RPS 0.64 1.82 1.04 0.83 0.74 0.82 0.67 -0.75%
P/EPS 2.56 12.73 10.43 10.05 12.90 13.01 52.90 -39.60%
EY 39.07 7.86 9.58 9.95 7.75 7.69 1.89 65.58%
DY 0.00 0.00 2.13 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 1.13 0.47 0.39 0.45 0.45 0.27 13.57%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 27/02/08 28/02/07 27/02/06 28/02/05 25/02/04 04/04/03 -
Price 1.38 2.25 1.13 0.76 0.89 1.09 0.99 -
P/RPS 0.77 1.82 1.25 0.81 0.73 0.99 0.62 3.67%
P/EPS 3.07 12.67 12.54 9.79 12.75 15.76 49.41 -37.03%
EY 32.56 7.89 7.97 10.21 7.84 6.35 2.02 58.86%
DY 0.00 0.00 1.77 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.13 0.57 0.38 0.45 0.55 0.25 18.41%

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