[TDM] QoQ Cumulative 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- 63.72%
YoY- -44.44%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 264,434 174,854 89,798 335,593 238,085 142,799 67,717 147.77%
PBT 80,866 43,682 26,822 77,487 47,246 19,134 6,488 436.74%
Tax -19,247 -10,889 -6,920 -21,540 -12,879 -5,401 -2,136 332.44%
NP 61,619 32,793 19,902 55,947 34,367 13,733 4,352 484.31%
-
NP to SH 60,395 32,133 19,463 54,781 33,460 13,258 4,113 498.66%
-
Tax Rate 23.80% 24.93% 25.80% 27.80% 27.26% 28.23% 32.92% -
Total Cost 202,815 142,061 69,896 279,646 203,718 129,066 63,365 117.03%
-
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 9.07% 5.06% 2.99% 8.69% 5.50% 2.16% 0.68% -
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 120.32 79.83 41.02 153.33 108.80 65.27 30.95 147.03%
EPS 27.47 14.67 8.89 25.03 15.29 6.06 1.88 496.70%
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 15.44 10.21 5.24 19.59 13.90 8.34 3.95 147.93%
EPS 3.53 1.88 1.14 3.20 1.95 0.77 0.24 499.32%
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 1.75 2.25 4.53 1.04 1.41 2.34 4.91 -49.69%
P/EPS 7.64 12.27 20.92 6.35 10.01 25.25 80.85 -79.22%
EY 13.09 8.15 4.78 15.74 9.99 3.96 1.24 380.53%
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 2.02 3.01 4.68 1.09 1.43 2.57 5.69 -49.83%
P/EPS 8.84 16.36 21.60 6.67 10.20 27.72 93.62 -79.23%
EY 11.31 6.11 4.63 14.99 9.80 3.61 1.07 380.94%
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