[TDM] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[TDM] TDM BHD
Announcement Date
09-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 5.09%
YoY- 89.95%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 390,684 515,519 490,416 432,612 392,960 394,405 352,578 7.07%
PBT 103,044 221,949 202,840 162,202 151,804 130,233 107,821 -2.97%
Tax -31,256 -57,406 -50,638 -38,308 -33,400 -37,178 -25,662 14.03%
NP 71,788 164,543 152,201 123,894 118,404 93,055 82,158 -8.59%
-
NP to SH 70,672 162,281 150,016 122,074 116,164 91,739 80,526 -8.32%
-
Tax Rate 30.33% 25.86% 24.96% 23.62% 22.00% 28.55% 23.80% -
Total Cost 318,896 350,976 338,214 308,718 274,556 301,350 270,420 11.60%
-
Net Worth 1,173,136 1,189,626 814,790 690,203 684,929 714,090 665,927 45.81%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - 27,397 - - -
Div Payout % - - - - 23.58% - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,173,136 1,189,626 814,790 690,203 684,929 714,090 665,927 45.81%
NOSH 236,519 236,506 232,797 230,067 228,309 221,767 219,778 5.01%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 18.37% 31.92% 31.04% 28.64% 30.13% 23.59% 23.30% -
ROE 6.02% 13.64% 18.41% 17.69% 16.96% 12.85% 12.09% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 165.18 217.97 210.66 188.04 172.12 177.85 160.42 1.96%
EPS 29.88 69.72 64.45 55.14 52.44 40.66 36.63 -12.68%
DPS 0.00 0.00 0.00 0.00 12.00 0.00 0.00 -
NAPS 4.96 5.03 3.50 3.00 3.00 3.22 3.03 38.85%
Adjusted Per Share Value based on latest NOSH - 230,851
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 22.81 30.10 28.63 25.26 22.94 23.03 20.58 7.09%
EPS 4.13 9.47 8.76 7.13 6.78 5.36 4.70 -8.25%
DPS 0.00 0.00 0.00 0.00 1.60 0.00 0.00 -
NAPS 0.6849 0.6945 0.4757 0.403 0.3999 0.4169 0.3888 45.80%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 4.70 3.76 2.68 2.99 2.87 3.18 2.10 -
P/RPS 2.85 1.72 1.27 1.59 1.67 1.79 1.31 67.81%
P/EPS 15.73 5.48 4.16 5.64 5.64 7.69 5.73 95.93%
EY 6.36 18.25 24.04 17.75 17.73 13.01 17.45 -48.94%
DY 0.00 0.00 0.00 0.00 4.18 0.00 0.00 -
P/NAPS 0.95 0.75 0.77 1.00 0.96 0.99 0.69 23.73%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 15/05/12 27/02/12 24/11/11 09/08/11 19/05/11 21/02/11 26/11/10 -
Price 4.59 4.67 3.29 2.84 3.15 3.05 2.43 -
P/RPS 2.78 2.14 1.56 1.51 1.83 1.71 1.51 50.15%
P/EPS 15.36 6.81 5.11 5.35 6.19 7.37 6.63 74.99%
EY 6.51 14.69 19.59 18.68 16.15 13.56 15.08 -42.85%
DY 0.00 0.00 0.00 0.00 3.81 0.00 0.00 -
P/NAPS 0.93 0.93 0.94 0.95 1.05 0.95 0.80 10.54%

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