[TDM] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[TDM] TDM BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 44.23%
YoY- 76.89%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 327,571 194,364 97,671 515,519 367,812 216,306 98,240 122.70%
PBT 93,311 39,566 25,761 221,949 152,130 81,101 37,951 81.87%
Tax -26,464 -13,062 -7,814 -57,406 -37,979 -19,154 -8,350 115.31%
NP 66,847 26,504 17,947 164,543 114,151 61,947 29,601 71.87%
-
NP to SH 66,933 27,067 17,668 162,281 112,512 61,037 29,041 74.21%
-
Tax Rate 28.36% 33.01% 30.33% 25.86% 24.96% 23.62% 22.00% -
Total Cost 260,724 167,860 79,724 350,976 253,661 154,359 68,639 142.85%
-
Net Worth 1,196,187 1,154,505 1,173,136 1,189,626 814,790 690,203 684,929 44.87%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - 6,849 -
Div Payout % - - - - - - 23.58% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,196,187 1,154,505 1,173,136 1,189,626 814,790 690,203 684,929 44.87%
NOSH 243,127 241,024 236,519 236,506 232,797 230,067 228,309 4.26%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 20.41% 13.64% 18.37% 31.92% 31.04% 28.64% 30.13% -
ROE 5.60% 2.34% 1.51% 13.64% 13.81% 8.84% 4.24% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 134.73 80.64 41.30 217.97 158.00 94.02 43.03 113.57%
EPS 27.53 11.23 7.47 69.72 48.34 27.57 13.11 63.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 4.92 4.79 4.96 5.03 3.50 3.00 3.00 38.94%
Adjusted Per Share Value based on latest NOSH - 237,249
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 19.01 11.28 5.67 29.92 21.35 12.55 5.70 122.73%
EPS 3.88 1.57 1.03 9.42 6.53 3.54 1.69 73.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.40 -
NAPS 0.6943 0.6701 0.6809 0.6905 0.4729 0.4006 0.3975 44.88%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 3.41 4.18 4.70 3.76 2.68 2.99 2.87 -
P/RPS 2.53 5.18 11.38 1.72 1.70 3.18 6.67 -47.50%
P/EPS 12.39 37.22 62.92 5.48 5.55 11.27 22.56 -32.86%
EY 8.07 2.69 1.59 18.25 18.03 8.87 4.43 48.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.05 -
P/NAPS 0.69 0.87 0.95 0.75 0.77 1.00 0.96 -19.71%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 09/08/12 15/05/12 27/02/12 24/11/11 09/08/11 19/05/11 -
Price 3.25 4.29 4.59 4.67 3.29 2.84 3.15 -
P/RPS 2.41 5.32 11.12 2.14 2.08 3.02 7.32 -52.22%
P/EPS 11.81 38.20 61.45 6.81 6.81 10.70 24.76 -38.87%
EY 8.47 2.62 1.63 14.69 14.69 9.34 4.04 63.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.95 -
P/NAPS 0.66 0.90 0.93 0.93 0.94 0.95 1.05 -26.55%

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