[TDM] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[TDM] TDM BHD
Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -5.35%
YoY- 49.21%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 147,707 151,506 117,451 98,240 129,972 103,649 85,056 44.33%
PBT 69,819 71,032 43,150 37,951 49,367 36,397 16,861 157.19%
Tax -19,426 -18,826 -10,803 -8,350 -17,931 -7,571 -3,969 187.43%
NP 50,393 52,206 32,347 29,601 31,436 28,826 12,892 147.52%
-
NP to SH 49,664 51,477 32,125 29,041 30,684 28,262 12,670 147.98%
-
Tax Rate 27.82% 26.50% 25.04% 22.00% 36.32% 20.80% 23.54% -
Total Cost 97,314 99,300 85,104 68,639 98,536 74,823 72,164 21.99%
-
Net Worth 948,999 823,395 692,554 684,929 669,207 667,947 636,793 30.37%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - 6,849 - - - -
Div Payout % - - - 23.58% - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 948,999 823,395 692,554 684,929 669,207 667,947 636,793 30.37%
NOSH 237,249 235,255 230,851 228,309 223,069 220,444 219,584 5.27%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 34.12% 34.46% 27.54% 30.13% 24.19% 27.81% 15.16% -
ROE 5.23% 6.25% 4.64% 4.24% 4.59% 4.23% 1.99% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 62.26 64.40 50.88 43.03 58.27 47.02 38.74 37.08%
EPS 21.10 21.87 14.65 13.11 13.59 12.81 5.77 136.79%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 4.00 3.50 3.00 3.00 3.00 3.03 2.90 23.83%
Adjusted Per Share Value based on latest NOSH - 228,309
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 8.62 8.85 6.86 5.74 7.59 6.05 4.97 44.21%
EPS 2.90 3.01 1.88 1.70 1.79 1.65 0.74 147.94%
DPS 0.00 0.00 0.00 0.40 0.00 0.00 0.00 -
NAPS 0.554 0.4807 0.4043 0.3999 0.3907 0.39 0.3718 30.36%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 3.76 2.68 2.99 2.87 3.18 2.10 1.80 -
P/RPS 6.04 4.16 5.88 6.67 5.46 4.47 4.65 18.99%
P/EPS 17.96 12.25 21.49 22.56 23.12 16.38 31.20 -30.73%
EY 5.57 8.16 4.65 4.43 4.33 6.10 3.21 44.25%
DY 0.00 0.00 0.00 1.05 0.00 0.00 0.00 -
P/NAPS 0.94 0.77 1.00 0.96 1.06 0.69 0.62 31.87%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 24/11/11 09/08/11 19/05/11 21/02/11 26/11/10 10/08/10 -
Price 4.67 3.29 2.84 3.15 3.05 2.43 2.40 -
P/RPS 7.50 5.11 5.58 7.32 5.23 5.17 6.20 13.49%
P/EPS 22.31 15.04 20.41 24.76 22.17 18.95 41.59 -33.90%
EY 4.48 6.65 4.90 4.04 4.51 5.28 2.40 51.43%
DY 0.00 0.00 0.00 0.95 0.00 0.00 0.00 -
P/NAPS 1.17 0.94 0.95 1.05 1.02 0.80 0.83 25.64%

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