[TDM] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[TDM] TDM BHD
Announcement Date
09-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 19.33%
YoY- 63.07%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 514,335 514,904 497,169 449,312 416,917 408,475 376,011 23.20%
PBT 209,762 221,952 201,500 166,865 140,576 129,447 110,321 53.41%
Tax -56,869 -57,405 -55,910 -44,655 -37,821 -36,391 -27,120 63.75%
NP 152,893 164,547 145,590 122,210 102,755 93,056 83,201 49.97%
-
NP to SH 150,934 162,307 143,327 120,112 100,657 91,079 81,717 50.48%
-
Tax Rate 27.11% 25.86% 27.75% 26.76% 26.90% 28.11% 24.58% -
Total Cost 361,442 350,357 351,579 327,102 314,162 315,419 292,810 15.05%
-
Net Worth 1,173,136 948,999 823,395 692,554 684,929 669,207 667,947 45.51%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 6,849 6,849 6,849 6,849 - - -
Div Payout % - 4.22% 4.78% 5.70% 6.80% - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,173,136 948,999 823,395 692,554 684,929 669,207 667,947 45.51%
NOSH 236,519 237,249 235,255 230,851 228,309 223,069 220,444 4.79%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 29.73% 31.96% 29.28% 27.20% 24.65% 22.78% 22.13% -
ROE 12.87% 17.10% 17.41% 17.34% 14.70% 13.61% 12.23% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 217.46 217.03 211.33 194.63 182.61 183.12 170.57 17.55%
EPS 63.81 68.41 60.92 52.03 44.09 40.83 37.07 43.58%
DPS 0.00 2.89 2.91 2.97 3.00 0.00 0.00 -
NAPS 4.96 4.00 3.50 3.00 3.00 3.00 3.03 38.85%
Adjusted Per Share Value based on latest NOSH - 230,851
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 29.85 29.89 28.86 26.08 24.20 23.71 21.82 23.20%
EPS 8.76 9.42 8.32 6.97 5.84 5.29 4.74 50.54%
DPS 0.00 0.40 0.40 0.40 0.40 0.00 0.00 -
NAPS 0.6809 0.5508 0.4779 0.402 0.3975 0.3884 0.3877 45.51%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 4.70 3.76 2.68 2.99 2.87 3.18 2.10 -
P/RPS 2.16 1.73 1.27 1.54 1.57 1.74 1.23 45.50%
P/EPS 7.37 5.50 4.40 5.75 6.51 7.79 5.67 19.08%
EY 13.58 18.19 22.73 17.40 15.36 12.84 17.65 -16.02%
DY 0.00 0.77 1.09 0.99 1.05 0.00 0.00 -
P/NAPS 0.95 0.94 0.77 1.00 0.96 1.06 0.69 23.73%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 15/05/12 27/02/12 24/11/11 09/08/11 19/05/11 21/02/11 26/11/10 -
Price 4.59 4.67 3.29 2.84 3.15 3.05 2.43 -
P/RPS 2.11 2.15 1.56 1.46 1.72 1.67 1.42 30.18%
P/EPS 7.19 6.83 5.40 5.46 7.14 7.47 6.56 6.29%
EY 13.90 14.65 18.52 18.32 14.00 13.39 15.25 -5.98%
DY 0.00 0.62 0.88 1.04 0.95 0.00 0.00 -
P/NAPS 0.93 1.17 0.94 0.95 1.05 1.02 0.80 10.54%

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