[TDM] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[TDM] TDM BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -65.08%
YoY- -63.06%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 194,294 197,933 254,015 239,469 186,871 140,895 171,728 2.07%
PBT 29,147 19,588 32,211 19,071 19,252 -10,758 -51,898 -
Tax -7,742 -5,701 -10,747 -13,870 -5,174 15,333 51,898 -
NP 21,405 13,887 21,464 5,201 14,078 4,575 0 -
-
NP to SH 20,916 14,007 21,457 5,201 14,078 -10,143 -54,614 -
-
Tax Rate 26.56% 29.10% 33.36% 72.73% 26.88% - - -
Total Cost 172,889 184,046 232,551 234,268 172,793 136,320 171,728 0.11%
-
Net Worth 442,650 465,273 457,254 442,094 424,210 125,114 1,145 169.78%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 4,306 - - - - - - -
Div Payout % 20.59% - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 442,650 465,273 457,254 442,094 424,210 125,114 1,145 169.78%
NOSH 195,000 214,411 215,686 215,655 106,052 80,718 80,692 15.83%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 11.02% 7.02% 8.45% 2.17% 7.53% 3.25% 0.00% -
ROE 4.73% 3.01% 4.69% 1.18% 3.32% -8.11% -4,766.29% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 99.64 92.31 117.77 111.04 176.21 174.55 212.82 -11.87%
EPS 10.73 6.53 9.95 2.41 13.27 -12.57 -67.68 -
DPS 2.21 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.27 2.17 2.12 2.05 4.00 1.55 0.0142 132.87%
Adjusted Per Share Value based on latest NOSH - 215,655
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 11.28 11.49 14.74 13.90 10.85 8.18 9.97 2.07%
EPS 1.21 0.81 1.25 0.30 0.82 -0.59 -3.17 -
DPS 0.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2569 0.2701 0.2654 0.2566 0.2462 0.0726 0.0007 167.45%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.25 0.73 0.88 1.23 0.98 0.76 0.88 -
P/RPS 1.25 0.79 0.75 1.11 0.56 0.44 0.41 20.40%
P/EPS 11.65 11.17 8.85 51.00 7.38 -6.05 -1.30 -
EY 8.58 8.95 11.30 1.96 13.55 -16.53 -76.91 -
DY 1.77 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.34 0.42 0.60 0.25 0.49 61.97 -54.48%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 30/05/06 26/05/05 27/05/04 23/05/03 28/05/02 29/05/01 -
Price 1.36 0.73 0.71 0.99 1.13 0.95 0.81 -
P/RPS 1.36 0.79 0.60 0.89 0.64 0.54 0.38 23.66%
P/EPS 12.68 11.17 7.14 41.05 8.51 -7.56 -1.20 -
EY 7.89 8.95 14.01 2.44 11.75 -13.23 -83.56 -
DY 1.62 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.34 0.33 0.48 0.28 0.61 57.04 -53.17%

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