[TDM] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[TDM] TDM BHD
Announcement Date
17-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -64.47%
YoY- 373.21%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 394,405 264,434 174,854 89,798 335,593 238,085 142,799 96.49%
PBT 130,233 80,866 43,682 26,822 77,487 47,246 19,134 257.89%
Tax -37,178 -19,247 -10,889 -6,920 -21,540 -12,879 -5,401 260.59%
NP 93,055 61,619 32,793 19,902 55,947 34,367 13,733 256.83%
-
NP to SH 91,739 60,395 32,133 19,463 54,781 33,460 13,258 261.84%
-
Tax Rate 28.55% 23.80% 24.93% 25.80% 27.80% 27.26% 28.23% -
Total Cost 301,350 202,815 142,061 69,896 279,646 203,718 129,066 75.72%
-
Net Worth 714,090 665,927 635,212 650,226 630,355 608,363 612,580 10.73%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 714,090 665,927 635,212 650,226 630,355 608,363 612,580 10.73%
NOSH 221,767 219,778 219,038 218,931 218,873 218,835 218,778 0.90%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 23.59% 23.30% 18.75% 22.16% 16.67% 14.43% 9.62% -
ROE 12.85% 9.07% 5.06% 2.99% 8.69% 5.50% 2.16% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 177.85 120.32 79.83 41.02 153.33 108.80 65.27 94.73%
EPS 40.66 27.47 14.67 8.89 25.03 15.29 6.06 254.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.22 3.03 2.90 2.97 2.88 2.78 2.80 9.73%
Adjusted Per Share Value based on latest NOSH - 218,931
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 23.03 15.44 10.21 5.24 19.59 13.90 8.34 96.46%
EPS 5.36 3.53 1.88 1.14 3.20 1.95 0.77 263.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4169 0.3888 0.3708 0.3796 0.368 0.3552 0.3576 10.73%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 3.18 2.10 1.80 1.86 1.59 1.53 1.53 -
P/RPS 1.79 1.75 2.25 4.53 1.04 1.41 2.34 -16.31%
P/EPS 7.69 7.64 12.27 20.92 6.35 10.01 25.25 -54.63%
EY 13.01 13.09 8.15 4.78 15.74 9.99 3.96 120.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.69 0.62 0.63 0.55 0.55 0.55 47.81%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 26/11/10 10/08/10 17/05/10 25/02/10 24/11/09 13/08/09 -
Price 3.05 2.43 2.40 1.92 1.67 1.56 1.68 -
P/RPS 1.71 2.02 3.01 4.68 1.09 1.43 2.57 -23.72%
P/EPS 7.37 8.84 16.36 21.60 6.67 10.20 27.72 -58.55%
EY 13.56 11.31 6.11 4.63 14.99 9.80 3.61 141.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.80 0.83 0.65 0.58 0.56 0.60 35.73%

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