[TDM] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[TDM] TDM BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 42.15%
YoY- 312.56%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 320,966 194,294 197,933 254,015 239,469 186,871 140,895 14.69%
PBT 89,667 29,147 19,588 32,211 19,071 19,252 -10,758 -
Tax -27,737 -7,742 -5,701 -10,747 -13,870 -5,174 15,333 -
NP 61,930 21,405 13,887 21,464 5,201 14,078 4,575 54.31%
-
NP to SH 59,917 20,916 14,007 21,457 5,201 14,078 -10,143 -
-
Tax Rate 30.93% 26.56% 29.10% 33.36% 72.73% 26.88% - -
Total Cost 259,036 172,889 184,046 232,551 234,268 172,793 136,320 11.28%
-
Net Worth 534,591 442,650 465,273 457,254 442,094 424,210 125,114 27.35%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - 4,306 - - - - - -
Div Payout % - 20.59% - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 534,591 442,650 465,273 457,254 442,094 424,210 125,114 27.35%
NOSH 215,561 195,000 214,411 215,686 215,655 106,052 80,718 17.77%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 19.29% 11.02% 7.02% 8.45% 2.17% 7.53% 3.25% -
ROE 11.21% 4.73% 3.01% 4.69% 1.18% 3.32% -8.11% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 148.90 99.64 92.31 117.77 111.04 176.21 174.55 -2.61%
EPS 27.80 10.73 6.53 9.95 2.41 13.27 -12.57 -
DPS 0.00 2.21 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.48 2.27 2.17 2.12 2.05 4.00 1.55 8.14%
Adjusted Per Share Value based on latest NOSH - 215,686
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 18.63 11.28 11.49 14.74 13.90 10.85 8.18 14.68%
EPS 3.48 1.21 0.81 1.25 0.30 0.82 -0.59 -
DPS 0.00 0.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3103 0.2569 0.2701 0.2654 0.2566 0.2462 0.0726 27.36%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.72 1.25 0.73 0.88 1.23 0.98 0.76 -
P/RPS 1.16 1.25 0.79 0.75 1.11 0.56 0.44 17.51%
P/EPS 6.19 11.65 11.17 8.85 51.00 7.38 -6.05 -
EY 16.16 8.58 8.95 11.30 1.96 13.55 -16.53 -
DY 0.00 1.77 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.55 0.34 0.42 0.60 0.25 0.49 5.86%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 28/05/08 28/05/07 30/05/06 26/05/05 27/05/04 23/05/03 28/05/02 -
Price 2.17 1.36 0.73 0.71 0.99 1.13 0.95 -
P/RPS 1.46 1.36 0.79 0.60 0.89 0.64 0.54 18.01%
P/EPS 7.81 12.68 11.17 7.14 41.05 8.51 -7.56 -
EY 12.81 7.89 8.95 14.01 2.44 11.75 -13.23 -
DY 0.00 1.62 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.60 0.34 0.33 0.48 0.28 0.61 6.29%

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