[TDM] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[TDM] TDM BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 25.3%
YoY- 80.5%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 432,612 392,960 394,405 352,578 349,708 359,192 335,593 18.50%
PBT 162,202 151,804 130,233 107,821 87,364 107,288 77,487 63.85%
Tax -38,308 -33,400 -37,178 -25,662 -21,778 -27,680 -21,540 46.94%
NP 123,894 118,404 93,055 82,158 65,586 79,608 55,947 70.14%
-
NP to SH 122,074 116,164 91,739 80,526 64,266 77,852 54,781 70.85%
-
Tax Rate 23.62% 22.00% 28.55% 23.80% 24.93% 25.80% 27.80% -
Total Cost 308,718 274,556 301,350 270,420 284,122 279,584 279,646 6.83%
-
Net Worth 690,203 684,929 714,090 665,927 635,212 650,226 630,355 6.25%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 27,397 - - - - - -
Div Payout % - 23.58% - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 690,203 684,929 714,090 665,927 635,212 650,226 630,355 6.25%
NOSH 230,067 228,309 221,767 219,778 219,038 218,931 218,873 3.39%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 28.64% 30.13% 23.59% 23.30% 18.75% 22.16% 16.67% -
ROE 17.69% 16.96% 12.85% 12.09% 10.12% 11.97% 8.69% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 188.04 172.12 177.85 160.42 159.66 164.07 153.33 14.61%
EPS 55.14 52.44 40.66 36.63 29.34 35.56 25.03 69.55%
DPS 0.00 12.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.00 3.22 3.03 2.90 2.97 2.88 2.76%
Adjusted Per Share Value based on latest NOSH - 220,444
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 25.26 22.94 23.03 20.58 20.42 20.97 19.59 18.52%
EPS 7.13 6.78 5.36 4.70 3.75 4.55 3.20 70.84%
DPS 0.00 1.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.403 0.3999 0.4169 0.3888 0.3708 0.3796 0.368 6.26%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.99 2.87 3.18 2.10 1.80 1.86 1.59 -
P/RPS 1.59 1.67 1.79 1.31 1.13 1.13 1.04 32.81%
P/EPS 5.64 5.64 7.69 5.73 6.13 5.23 6.35 -7.62%
EY 17.75 17.73 13.01 17.45 16.30 19.12 15.74 8.36%
DY 0.00 4.18 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.96 0.99 0.69 0.62 0.63 0.55 49.13%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 09/08/11 19/05/11 21/02/11 26/11/10 10/08/10 17/05/10 25/02/10 -
Price 2.84 3.15 3.05 2.43 2.40 1.92 1.67 -
P/RPS 1.51 1.83 1.71 1.51 1.50 1.17 1.09 24.34%
P/EPS 5.35 6.19 7.37 6.63 8.18 5.40 6.67 -13.70%
EY 18.68 16.15 13.56 15.08 12.23 18.52 14.99 15.84%
DY 0.00 3.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.05 0.95 0.80 0.83 0.65 0.58 39.07%

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