[TDM] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[TDM] TDM BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 8.57%
YoY- 43.91%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 151,506 117,451 98,240 129,972 103,649 85,056 89,798 41.67%
PBT 71,032 43,150 37,951 49,367 36,397 16,861 26,822 91.30%
Tax -18,826 -10,803 -8,350 -17,931 -7,571 -3,969 -6,920 94.76%
NP 52,206 32,347 29,601 31,436 28,826 12,892 19,902 90.09%
-
NP to SH 51,477 32,125 29,041 30,684 28,262 12,670 19,463 91.13%
-
Tax Rate 26.50% 25.04% 22.00% 36.32% 20.80% 23.54% 25.80% -
Total Cost 99,300 85,104 68,639 98,536 74,823 72,164 69,896 26.34%
-
Net Worth 823,395 692,554 684,929 669,207 667,947 636,793 650,226 17.03%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 6,849 - - - - -
Div Payout % - - 23.58% - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 823,395 692,554 684,929 669,207 667,947 636,793 650,226 17.03%
NOSH 235,255 230,851 228,309 223,069 220,444 219,584 218,931 4.90%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 34.46% 27.54% 30.13% 24.19% 27.81% 15.16% 22.16% -
ROE 6.25% 4.64% 4.24% 4.59% 4.23% 1.99% 2.99% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 64.40 50.88 43.03 58.27 47.02 38.74 41.02 35.04%
EPS 21.87 14.65 13.11 13.59 12.81 5.77 8.89 82.13%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 3.50 3.00 3.00 3.00 3.03 2.90 2.97 11.55%
Adjusted Per Share Value based on latest NOSH - 223,069
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 8.79 6.82 5.70 7.54 6.02 4.94 5.21 41.67%
EPS 2.99 1.86 1.69 1.78 1.64 0.74 1.13 91.19%
DPS 0.00 0.00 0.40 0.00 0.00 0.00 0.00 -
NAPS 0.4779 0.402 0.3975 0.3884 0.3877 0.3696 0.3774 17.02%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.68 2.99 2.87 3.18 2.10 1.80 1.86 -
P/RPS 4.16 5.88 6.67 5.46 4.47 4.65 4.53 -5.51%
P/EPS 12.25 21.49 22.56 23.12 16.38 31.20 20.92 -29.98%
EY 8.16 4.65 4.43 4.33 6.10 3.21 4.78 42.79%
DY 0.00 0.00 1.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.00 0.96 1.06 0.69 0.62 0.63 14.30%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 09/08/11 19/05/11 21/02/11 26/11/10 10/08/10 17/05/10 -
Price 3.29 2.84 3.15 3.05 2.43 2.40 1.92 -
P/RPS 5.11 5.58 7.32 5.23 5.17 6.20 4.68 6.02%
P/EPS 15.04 20.41 24.76 22.17 18.95 41.59 21.60 -21.42%
EY 6.65 4.90 4.04 4.51 5.28 2.40 4.63 27.27%
DY 0.00 0.00 0.95 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.95 1.05 1.02 0.80 0.83 0.65 27.85%

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