[TDM] QoQ 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- -8.72%
YoY- 373.21%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 129,972 103,649 85,056 89,798 97,508 95,286 75,081 44.02%
PBT 49,367 36,397 16,861 26,822 30,241 28,112 12,644 147.33%
Tax -17,931 -7,571 -3,969 -6,920 -8,660 -7,478 -3,265 210.31%
NP 31,436 28,826 12,892 19,902 21,581 20,634 9,379 123.47%
-
NP to SH 30,684 28,262 12,670 19,463 21,322 20,202 9,140 123.71%
-
Tax Rate 36.32% 20.80% 23.54% 25.80% 28.64% 26.60% 25.82% -
Total Cost 98,536 74,823 72,164 69,896 75,927 74,652 65,702 30.92%
-
Net Worth 669,207 667,947 636,793 650,226 630,239 608,467 612,248 6.09%
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 669,207 667,947 636,793 650,226 630,239 608,467 612,248 6.09%
NOSH 223,069 220,444 219,584 218,931 218,833 218,873 218,660 1.33%
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 24.19% 27.81% 15.16% 22.16% 22.13% 21.65% 12.49% -
ROE 4.59% 4.23% 1.99% 2.99% 3.38% 3.32% 1.49% -
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 58.27 47.02 38.74 41.02 44.56 43.53 34.34 42.12%
EPS 13.59 12.81 5.77 8.89 9.74 9.23 4.18 118.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.03 2.90 2.97 2.88 2.78 2.80 4.69%
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 7.59 6.05 4.97 5.24 5.69 5.56 4.38 44.12%
EPS 1.79 1.65 0.74 1.14 1.24 1.18 0.53 124.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3907 0.39 0.3718 0.3796 0.3679 0.3552 0.3574 6.10%
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 5.46 4.47 4.65 4.53 3.57 3.51 4.46 14.39%
P/EPS 23.12 16.38 31.20 20.92 16.32 16.58 36.60 -26.31%
EY 4.33 6.10 3.21 4.78 6.13 6.03 2.73 35.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.69 0.62 0.63 0.55 0.55 0.55 54.68%
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 5.23 5.17 6.20 4.68 3.75 3.58 4.89 4.57%
P/EPS 22.17 18.95 41.59 21.60 17.14 16.90 40.19 -32.66%
EY 4.51 5.28 2.40 4.63 5.83 5.92 2.49 48.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.80 0.83 0.65 0.58 0.56 0.60 42.30%

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