[TDM] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[TDM] TDM BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 51.9%
YoY- 67.47%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 367,812 216,306 98,240 394,405 264,434 174,854 89,798 155.78%
PBT 152,130 81,101 37,951 130,233 80,866 43,682 26,822 217.70%
Tax -37,979 -19,154 -8,350 -37,178 -19,247 -10,889 -6,920 210.81%
NP 114,151 61,947 29,601 93,055 61,619 32,793 19,902 220.08%
-
NP to SH 112,512 61,037 29,041 91,739 60,395 32,133 19,463 221.75%
-
Tax Rate 24.96% 23.62% 22.00% 28.55% 23.80% 24.93% 25.80% -
Total Cost 253,661 154,359 68,639 301,350 202,815 142,061 69,896 135.97%
-
Net Worth 814,790 690,203 684,929 714,090 665,927 635,212 650,226 16.21%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 6,849 - - - - -
Div Payout % - - 23.58% - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 814,790 690,203 684,929 714,090 665,927 635,212 650,226 16.21%
NOSH 232,797 230,067 228,309 221,767 219,778 219,038 218,931 4.17%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 31.04% 28.64% 30.13% 23.59% 23.30% 18.75% 22.16% -
ROE 13.81% 8.84% 4.24% 12.85% 9.07% 5.06% 2.99% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 158.00 94.02 43.03 177.85 120.32 79.83 41.02 145.51%
EPS 48.34 27.57 13.11 40.66 27.47 14.67 8.89 208.90%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 3.50 3.00 3.00 3.22 3.03 2.90 2.97 11.55%
Adjusted Per Share Value based on latest NOSH - 223,069
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 21.47 12.63 5.74 23.03 15.44 10.21 5.24 155.83%
EPS 6.57 3.56 1.70 5.36 3.53 1.88 1.14 221.10%
DPS 0.00 0.00 0.40 0.00 0.00 0.00 0.00 -
NAPS 0.4757 0.403 0.3999 0.4169 0.3888 0.3708 0.3796 16.21%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.68 2.99 2.87 3.18 2.10 1.80 1.86 -
P/RPS 1.70 3.18 6.67 1.79 1.75 2.25 4.53 -47.94%
P/EPS 5.55 11.27 22.56 7.69 7.64 12.27 20.92 -58.67%
EY 18.03 8.87 4.43 13.01 13.09 8.15 4.78 142.11%
DY 0.00 0.00 1.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.00 0.96 0.99 0.69 0.62 0.63 14.30%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 09/08/11 19/05/11 21/02/11 26/11/10 10/08/10 17/05/10 -
Price 3.29 2.84 3.15 3.05 2.43 2.40 1.92 -
P/RPS 2.08 3.02 7.32 1.71 2.02 3.01 4.68 -41.73%
P/EPS 6.81 10.70 24.76 7.37 8.84 16.36 21.60 -53.64%
EY 14.69 9.34 4.04 13.56 11.31 6.11 4.63 115.76%
DY 0.00 0.00 0.95 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.95 1.05 0.95 0.80 0.83 0.65 27.85%

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