[TDM] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[TDM] TDM BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 121.03%
YoY- -43.64%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 85,056 89,798 97,508 95,286 75,081 67,717 94,148 -6.56%
PBT 16,861 26,822 30,241 28,112 12,644 6,488 24,766 -22.66%
Tax -3,969 -6,920 -8,660 -7,478 -3,265 -2,136 -9,198 -42.98%
NP 12,892 19,902 21,581 20,634 9,379 4,352 15,568 -11.84%
-
NP to SH 12,670 19,463 21,322 20,202 9,140 4,113 15,414 -12.28%
-
Tax Rate 23.54% 25.80% 28.64% 26.60% 25.82% 32.92% 37.14% -
Total Cost 72,164 69,896 75,927 74,652 65,702 63,365 78,580 -5.53%
-
Net Worth 636,793 650,226 630,239 608,467 612,248 601,635 437,812 28.46%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 636,793 650,226 630,239 608,467 612,248 601,635 437,812 28.46%
NOSH 219,584 218,931 218,833 218,873 218,660 218,776 218,906 0.20%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 15.16% 22.16% 22.13% 21.65% 12.49% 6.43% 16.54% -
ROE 1.99% 2.99% 3.38% 3.32% 1.49% 0.68% 3.52% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 38.74 41.02 44.56 43.53 34.34 30.95 43.01 -6.75%
EPS 5.77 8.89 9.74 9.23 4.18 1.88 7.09 -12.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.90 2.97 2.88 2.78 2.80 2.75 2.00 28.19%
Adjusted Per Share Value based on latest NOSH - 218,873
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 4.97 5.24 5.69 5.56 4.38 3.95 5.50 -6.54%
EPS 0.74 1.14 1.24 1.18 0.53 0.24 0.90 -12.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3718 0.3796 0.3679 0.3552 0.3574 0.3512 0.2556 28.46%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.80 1.86 1.59 1.53 1.53 1.52 1.15 -
P/RPS 4.65 4.53 3.57 3.51 4.46 4.91 2.67 44.90%
P/EPS 31.20 20.92 16.32 16.58 36.60 80.85 16.33 54.15%
EY 3.21 4.78 6.13 6.03 2.73 1.24 6.12 -35.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.63 0.55 0.55 0.55 0.55 0.58 4.55%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 10/08/10 17/05/10 25/02/10 24/11/09 13/08/09 27/05/09 26/02/09 -
Price 2.40 1.92 1.67 1.56 1.68 1.76 1.38 -
P/RPS 6.20 4.68 3.75 3.58 4.89 5.69 3.21 55.27%
P/EPS 41.59 21.60 17.14 16.90 40.19 93.62 19.60 65.35%
EY 2.40 4.63 5.83 5.92 2.49 1.07 5.10 -39.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.65 0.58 0.56 0.60 0.64 0.69 13.14%

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