[TDM] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[TDM] TDM BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 41.12%
YoY- 47.49%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 75,081 67,717 94,148 123,039 87,959 88,274 109,404 -22.21%
PBT 12,644 6,488 24,766 49,507 36,188 30,225 20,371 -27.25%
Tax -3,265 -2,136 -9,198 -12,991 -10,233 -7,963 -10,307 -53.56%
NP 9,379 4,352 15,568 36,516 25,955 22,262 10,064 -4.59%
-
NP to SH 9,140 4,113 15,414 35,845 25,400 21,707 9,239 -0.71%
-
Tax Rate 25.82% 32.92% 37.14% 26.24% 28.28% 26.35% 50.60% -
Total Cost 65,702 63,365 78,580 86,523 62,004 66,012 99,340 -24.10%
-
Net Worth 612,248 601,635 437,812 588,320 561,291 534,591 431,002 26.39%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 612,248 601,635 437,812 588,320 561,291 534,591 431,002 26.39%
NOSH 218,660 218,776 218,906 217,896 215,881 215,561 215,501 0.97%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 12.49% 6.43% 16.54% 29.68% 29.51% 25.22% 9.20% -
ROE 1.49% 0.68% 3.52% 6.09% 4.53% 4.06% 2.14% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 34.34 30.95 43.01 56.47 40.74 40.95 50.77 -22.96%
EPS 4.18 1.88 7.09 16.45 11.76 9.92 4.29 -1.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.80 2.75 2.00 2.70 2.60 2.48 2.00 25.17%
Adjusted Per Share Value based on latest NOSH - 217,896
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 4.38 3.95 5.50 7.18 5.14 5.15 6.39 -22.27%
EPS 0.53 0.24 0.90 2.09 1.48 1.27 0.54 -1.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3574 0.3512 0.2556 0.3435 0.3277 0.3121 0.2516 26.39%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.53 1.52 1.15 1.51 2.08 1.72 2.26 -
P/RPS 4.46 4.91 2.67 2.67 5.11 4.20 4.45 0.14%
P/EPS 36.60 80.85 16.33 9.18 17.68 17.08 52.71 -21.60%
EY 2.73 1.24 6.12 10.89 5.66 5.85 1.90 27.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.58 0.56 0.80 0.69 1.13 -38.15%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 13/08/09 27/05/09 26/02/09 26/11/08 25/08/08 28/05/08 27/02/08 -
Price 1.68 1.76 1.38 1.12 1.70 2.17 2.25 -
P/RPS 4.89 5.69 3.21 1.98 4.17 5.30 4.43 6.81%
P/EPS 40.19 93.62 19.60 6.81 14.45 21.55 52.48 -16.30%
EY 2.49 1.07 5.10 14.69 6.92 4.64 1.91 19.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.64 0.69 0.41 0.65 0.88 1.13 -34.45%

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