[TDM] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[TDM] TDM BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 22.79%
YoY- -44.44%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 352,578 349,708 359,192 335,593 317,446 285,598 270,868 19.19%
PBT 107,821 87,364 107,288 77,487 62,994 38,268 25,952 158.21%
Tax -25,662 -21,778 -27,680 -21,540 -17,172 -10,802 -8,544 108.03%
NP 82,158 65,586 79,608 55,947 45,822 27,466 17,408 181.09%
-
NP to SH 80,526 64,266 77,852 54,781 44,613 26,516 16,452 187.99%
-
Tax Rate 23.80% 24.93% 25.80% 27.80% 27.26% 28.23% 32.92% -
Total Cost 270,420 284,122 279,584 279,646 271,624 258,132 253,460 4.40%
-
Net Worth 665,927 635,212 650,226 630,355 608,363 612,580 601,635 6.99%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 665,927 635,212 650,226 630,355 608,363 612,580 601,635 6.99%
NOSH 219,778 219,038 218,931 218,873 218,835 218,778 218,776 0.30%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 23.30% 18.75% 22.16% 16.67% 14.43% 9.62% 6.43% -
ROE 12.09% 10.12% 11.97% 8.69% 7.33% 4.33% 2.73% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 160.42 159.66 164.07 153.33 145.06 130.54 123.81 18.83%
EPS 36.63 29.34 35.56 25.03 20.39 12.12 7.52 187.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.03 2.90 2.97 2.88 2.78 2.80 2.75 6.67%
Adjusted Per Share Value based on latest NOSH - 218,833
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 20.58 20.42 20.97 19.59 18.53 16.67 15.81 19.19%
EPS 4.70 3.75 4.55 3.20 2.60 1.55 0.96 188.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3888 0.3708 0.3796 0.368 0.3552 0.3576 0.3512 7.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.10 1.80 1.86 1.59 1.53 1.53 1.52 -
P/RPS 1.31 1.13 1.13 1.04 1.05 1.17 1.23 4.28%
P/EPS 5.73 6.13 5.23 6.35 7.50 12.62 20.21 -56.80%
EY 17.45 16.30 19.12 15.74 13.32 7.92 4.95 131.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.62 0.63 0.55 0.55 0.55 0.55 16.30%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 10/08/10 17/05/10 25/02/10 24/11/09 13/08/09 27/05/09 -
Price 2.43 2.40 1.92 1.67 1.56 1.68 1.76 -
P/RPS 1.51 1.50 1.17 1.09 1.08 1.29 1.42 4.17%
P/EPS 6.63 8.18 5.40 6.67 7.65 13.86 23.40 -56.82%
EY 15.08 12.23 18.52 14.99 13.07 7.21 4.27 131.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.83 0.65 0.58 0.56 0.60 0.64 16.02%

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