[TDM] QoQ 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- -73.32%
YoY- -81.05%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 97,508 95,286 75,081 67,717 94,148 123,039 87,959 7.09%
PBT 30,241 28,112 12,644 6,488 24,766 49,507 36,188 -11.25%
Tax -8,660 -7,478 -3,265 -2,136 -9,198 -12,991 -10,233 -10.50%
NP 21,581 20,634 9,379 4,352 15,568 36,516 25,955 -11.54%
-
NP to SH 21,322 20,202 9,140 4,113 15,414 35,845 25,400 -10.98%
-
Tax Rate 28.64% 26.60% 25.82% 32.92% 37.14% 26.24% 28.28% -
Total Cost 75,927 74,652 65,702 63,365 78,580 86,523 62,004 14.41%
-
Net Worth 630,239 608,467 612,248 601,635 437,812 588,320 561,291 8.00%
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 630,239 608,467 612,248 601,635 437,812 588,320 561,291 8.00%
NOSH 218,833 218,873 218,660 218,776 218,906 217,896 215,881 0.90%
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 22.13% 21.65% 12.49% 6.43% 16.54% 29.68% 29.51% -
ROE 3.38% 3.32% 1.49% 0.68% 3.52% 6.09% 4.53% -
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 44.56 43.53 34.34 30.95 43.01 56.47 40.74 6.13%
EPS 9.74 9.23 4.18 1.88 7.09 16.45 11.76 -11.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.88 2.78 2.80 2.75 2.00 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 5.69 5.56 4.38 3.95 5.50 7.18 5.14 6.99%
EPS 1.24 1.18 0.53 0.24 0.90 2.09 1.48 -11.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3679 0.3552 0.3574 0.3512 0.2556 0.3435 0.3277 7.99%
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 3.57 3.51 4.46 4.91 2.67 2.67 5.11 -21.21%
P/EPS 16.32 16.58 36.60 80.85 16.33 9.18 17.68 -5.18%
EY 6.13 6.03 2.73 1.24 6.12 10.89 5.66 5.44%
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 0.58 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 3.75 3.58 4.89 5.69 3.21 1.98 4.17 -6.81%
P/EPS 17.14 16.90 40.19 93.62 19.60 6.81 14.45 12.01%
EY 5.83 5.92 2.49 1.07 5.10 14.69 6.92 -10.77%
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 0.69 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