[TDM] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[TDM] TDM BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -95.83%
YoY- -81.05%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 335,593 238,085 142,799 67,717 405,055 310,907 176,233 53.45%
PBT 77,487 47,246 19,134 6,488 140,686 115,920 66,414 10.79%
Tax -21,540 -12,879 -5,401 -2,136 -40,386 -31,187 -18,196 11.86%
NP 55,947 34,367 13,733 4,352 100,300 84,733 48,218 10.38%
-
NP to SH 54,781 33,460 13,258 4,113 98,592 83,024 47,180 10.44%
-
Tax Rate 27.80% 27.26% 28.23% 32.92% 28.71% 26.90% 27.40% -
Total Cost 279,646 203,718 129,066 63,365 304,755 226,174 128,015 68.11%
-
Net Worth 630,355 608,363 612,580 601,635 593,282 585,592 560,896 8.07%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 630,355 608,363 612,580 601,635 593,282 585,592 560,896 8.07%
NOSH 218,873 218,835 218,778 218,776 217,319 216,886 215,729 0.96%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 16.67% 14.43% 9.62% 6.43% 24.76% 27.25% 27.36% -
ROE 8.69% 5.50% 2.16% 0.68% 16.62% 14.18% 8.41% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 153.33 108.80 65.27 30.95 186.39 143.35 81.69 51.98%
EPS 25.03 15.29 6.06 1.88 45.37 38.28 21.87 9.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.88 2.78 2.80 2.75 2.73 2.70 2.60 7.03%
Adjusted Per Share Value based on latest NOSH - 218,776
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 19.59 13.90 8.34 3.95 23.65 18.15 10.29 53.42%
EPS 3.20 1.95 0.77 0.24 5.76 4.85 2.75 10.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.368 0.3552 0.3576 0.3512 0.3464 0.3419 0.3275 8.06%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.59 1.53 1.53 1.52 1.15 1.51 2.08 -
P/RPS 1.04 1.41 2.34 4.91 0.62 1.05 2.55 -44.91%
P/EPS 6.35 10.01 25.25 80.85 2.53 3.94 9.51 -23.54%
EY 15.74 9.99 3.96 1.24 39.45 25.35 10.51 30.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.55 0.55 0.42 0.56 0.80 -22.05%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 13/08/09 27/05/09 26/02/09 26/11/08 25/08/08 -
Price 1.67 1.56 1.68 1.76 1.38 1.12 1.70 -
P/RPS 1.09 1.43 2.57 5.69 0.74 0.78 2.08 -34.92%
P/EPS 6.67 10.20 27.72 93.62 3.04 2.93 7.77 -9.65%
EY 14.99 9.80 3.61 1.07 32.87 34.18 12.86 10.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.56 0.60 0.64 0.51 0.41 0.65 -7.29%

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