[TDM] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[TDM] TDM BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 127.48%
YoY- 55758.97%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 405,055 414,542 352,466 353,096 267,127 210,297 161,560 84.03%
PBT 140,686 154,560 132,828 120,900 59,944 52,764 12,992 385.93%
Tax -40,386 -41,582 -36,392 -31,852 -20,213 -13,208 -3,136 445.18%
NP 100,300 112,977 96,436 89,048 39,731 39,556 9,856 366.31%
-
NP to SH 98,592 110,698 94,360 86,828 38,170 38,574 9,856 361.03%
-
Tax Rate 28.71% 26.90% 27.40% 26.35% 33.72% 25.03% 24.14% -
Total Cost 304,755 301,565 256,030 264,048 227,396 170,741 151,704 58.87%
-
Net Worth 593,282 585,592 560,896 534,591 513,035 513,083 524,889 8.46%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 593,282 585,592 560,896 534,591 513,035 513,083 524,889 8.46%
NOSH 217,319 216,886 215,729 215,561 215,561 215,581 229,209 -3.47%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 24.76% 27.25% 27.36% 25.22% 14.87% 18.81% 6.10% -
ROE 16.62% 18.90% 16.82% 16.24% 7.44% 7.52% 1.88% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 186.39 191.13 163.38 163.80 123.92 97.55 70.49 90.65%
EPS 45.37 51.04 43.74 39.68 17.71 17.89 4.30 377.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.73 2.70 2.60 2.48 2.38 2.38 2.29 12.37%
Adjusted Per Share Value based on latest NOSH - 215,561
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 23.51 24.06 20.46 20.49 15.50 12.21 9.38 84.00%
EPS 5.72 6.43 5.48 5.04 2.22 2.24 0.57 362.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3444 0.3399 0.3256 0.3103 0.2978 0.2978 0.3047 8.46%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.15 1.51 2.08 1.72 2.26 1.30 1.34 -
P/RPS 0.62 0.79 1.27 1.05 1.82 1.33 1.90 -52.44%
P/EPS 2.53 2.96 4.76 4.27 12.76 7.27 31.16 -81.10%
EY 39.45 33.80 21.03 23.42 7.84 13.76 3.21 428.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.56 0.80 0.69 0.95 0.55 0.59 -20.19%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 26/11/08 25/08/08 28/05/08 27/02/08 27/11/07 28/08/07 -
Price 1.38 1.12 1.70 2.17 2.25 1.51 1.29 -
P/RPS 0.74 0.59 1.04 1.32 1.82 1.55 1.83 -45.16%
P/EPS 3.04 2.19 3.89 5.39 12.71 8.44 30.00 -78.11%
EY 32.87 45.57 25.73 18.56 7.87 11.85 3.33 356.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.41 0.65 0.88 0.95 0.63 0.56 -6.01%

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