[TDM] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[TDM] TDM BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 75.97%
YoY- 186.97%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 142,799 67,717 405,055 310,907 176,233 88,274 267,127 -34.15%
PBT 19,134 6,488 140,686 115,920 66,414 30,225 59,944 -53.32%
Tax -5,401 -2,136 -40,386 -31,187 -18,196 -7,963 -20,213 -58.54%
NP 13,733 4,352 100,300 84,733 48,218 22,262 39,731 -50.77%
-
NP to SH 13,258 4,113 98,592 83,024 47,180 21,707 38,170 -50.61%
-
Tax Rate 28.23% 32.92% 28.71% 26.90% 27.40% 26.35% 33.72% -
Total Cost 129,066 63,365 304,755 226,174 128,015 66,012 227,396 -31.47%
-
Net Worth 612,580 601,635 593,282 585,592 560,896 534,591 513,035 12.56%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 612,580 601,635 593,282 585,592 560,896 534,591 513,035 12.56%
NOSH 218,778 218,776 217,319 216,886 215,729 215,561 215,561 0.99%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 9.62% 6.43% 24.76% 27.25% 27.36% 25.22% 14.87% -
ROE 2.16% 0.68% 16.62% 14.18% 8.41% 4.06% 7.44% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 65.27 30.95 186.39 143.35 81.69 40.95 123.92 -34.80%
EPS 6.06 1.88 45.37 38.28 21.87 9.92 17.71 -51.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.80 2.75 2.73 2.70 2.60 2.48 2.38 11.45%
Adjusted Per Share Value based on latest NOSH - 217,896
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 8.34 3.95 23.65 18.15 10.29 5.15 15.60 -34.15%
EPS 0.77 0.24 5.76 4.85 2.75 1.27 2.23 -50.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3576 0.3512 0.3464 0.3419 0.3275 0.3121 0.2995 12.55%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.53 1.52 1.15 1.51 2.08 1.72 2.26 -
P/RPS 2.34 4.91 0.62 1.05 2.55 4.20 1.82 18.25%
P/EPS 25.25 80.85 2.53 3.94 9.51 17.08 12.76 57.68%
EY 3.96 1.24 39.45 25.35 10.51 5.85 7.84 -36.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.42 0.56 0.80 0.69 0.95 -30.55%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 13/08/09 27/05/09 26/02/09 26/11/08 25/08/08 28/05/08 27/02/08 -
Price 1.68 1.76 1.38 1.12 1.70 2.17 2.25 -
P/RPS 2.57 5.69 0.74 0.78 2.08 5.30 1.82 25.89%
P/EPS 27.72 93.62 3.04 2.93 7.77 21.55 12.71 68.25%
EY 3.61 1.07 32.87 34.18 12.86 4.64 7.87 -40.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.64 0.51 0.41 0.65 0.88 0.95 -26.40%

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