[TDM] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[TDM] TDM BHD
Announcement Date
10-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 5.03%
YoY- 14.18%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 416,917 408,475 376,011 367,648 357,673 335,592 332,232 16.35%
PBT 140,576 129,447 110,321 102,036 97,819 77,485 72,010 56.26%
Tax -37,821 -36,391 -27,120 -27,027 -26,323 -21,539 -22,077 43.22%
NP 102,755 93,056 83,201 75,009 71,496 55,946 49,933 61.85%
-
NP to SH 100,657 91,079 81,717 73,657 70,127 54,777 48,869 61.95%
-
Tax Rate 26.90% 28.11% 24.58% 26.49% 26.91% 27.80% 30.66% -
Total Cost 314,162 315,419 292,810 292,639 286,177 279,646 282,299 7.39%
-
Net Worth 684,929 669,207 667,947 636,793 650,226 630,239 608,467 8.21%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 6,849 - - - - - - -
Div Payout % 6.80% - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 684,929 669,207 667,947 636,793 650,226 630,239 608,467 8.21%
NOSH 228,309 223,069 220,444 219,584 218,931 218,833 218,873 2.85%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 24.65% 22.78% 22.13% 20.40% 19.99% 16.67% 15.03% -
ROE 14.70% 13.61% 12.23% 11.57% 10.79% 8.69% 8.03% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 182.61 183.12 170.57 167.43 163.37 153.36 151.79 13.12%
EPS 44.09 40.83 37.07 33.54 32.03 25.03 22.33 57.45%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.00 3.03 2.90 2.97 2.88 2.78 5.21%
Adjusted Per Share Value based on latest NOSH - 219,584
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 24.34 23.85 21.95 21.46 20.88 19.59 19.40 16.34%
EPS 5.88 5.32 4.77 4.30 4.09 3.20 2.85 62.13%
DPS 0.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3999 0.3907 0.39 0.3718 0.3796 0.3679 0.3552 8.23%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.87 3.18 2.10 1.80 1.86 1.59 1.53 -
P/RPS 1.57 1.74 1.23 1.08 1.14 1.04 1.01 34.22%
P/EPS 6.51 7.79 5.67 5.37 5.81 6.35 6.85 -3.33%
EY 15.36 12.84 17.65 18.64 17.22 15.74 14.59 3.49%
DY 1.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.06 0.69 0.62 0.63 0.55 0.55 45.01%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 19/05/11 21/02/11 26/11/10 10/08/10 17/05/10 25/02/10 24/11/09 -
Price 3.15 3.05 2.43 2.40 1.92 1.67 1.56 -
P/RPS 1.72 1.67 1.42 1.43 1.18 1.09 1.03 40.79%
P/EPS 7.14 7.47 6.56 7.15 5.99 6.67 6.99 1.42%
EY 14.00 13.39 15.25 13.98 16.68 14.99 14.31 -1.45%
DY 0.95 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.02 0.80 0.83 0.65 0.58 0.56 52.11%

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