[TDM] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[TDM] TDM BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -10.94%
YoY- 158.3%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 317,446 285,598 270,868 405,055 414,542 352,466 353,096 -6.84%
PBT 62,994 38,268 25,952 140,686 154,560 132,828 120,900 -35.22%
Tax -17,172 -10,802 -8,544 -40,386 -41,582 -36,392 -31,852 -33.73%
NP 45,822 27,466 17,408 100,300 112,977 96,436 89,048 -35.75%
-
NP to SH 44,613 26,516 16,452 98,592 110,698 94,360 86,828 -35.82%
-
Tax Rate 27.26% 28.23% 32.92% 28.71% 26.90% 27.40% 26.35% -
Total Cost 271,624 258,132 253,460 304,755 301,565 256,030 264,048 1.90%
-
Net Worth 608,363 612,580 601,635 593,282 585,592 560,896 534,591 8.99%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 608,363 612,580 601,635 593,282 585,592 560,896 534,591 8.99%
NOSH 218,835 218,778 218,776 217,319 216,886 215,729 215,561 1.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 14.43% 9.62% 6.43% 24.76% 27.25% 27.36% 25.22% -
ROE 7.33% 4.33% 2.73% 16.62% 18.90% 16.82% 16.24% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 145.06 130.54 123.81 186.39 191.13 163.38 163.80 -7.77%
EPS 20.39 12.12 7.52 45.37 51.04 43.74 39.68 -35.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.78 2.80 2.75 2.73 2.70 2.60 2.48 7.90%
Adjusted Per Share Value based on latest NOSH - 218,906
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 18.43 16.58 15.72 23.51 24.06 20.46 20.49 -6.81%
EPS 2.59 1.54 0.95 5.72 6.43 5.48 5.04 -35.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3531 0.3556 0.3492 0.3444 0.3399 0.3256 0.3103 8.98%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.53 1.53 1.52 1.15 1.51 2.08 1.72 -
P/RPS 1.05 1.17 1.23 0.62 0.79 1.27 1.05 0.00%
P/EPS 7.50 12.62 20.21 2.53 2.96 4.76 4.27 45.52%
EY 13.32 7.92 4.95 39.45 33.80 21.03 23.42 -31.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.55 0.42 0.56 0.80 0.69 -14.01%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 13/08/09 27/05/09 26/02/09 26/11/08 25/08/08 28/05/08 -
Price 1.56 1.68 1.76 1.38 1.12 1.70 2.17 -
P/RPS 1.08 1.29 1.42 0.74 0.59 1.04 1.32 -12.51%
P/EPS 7.65 13.86 23.40 3.04 2.19 3.89 5.39 26.26%
EY 13.07 7.21 4.27 32.87 45.57 25.73 18.56 -20.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.60 0.64 0.51 0.41 0.65 0.88 -25.99%

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