[TDM] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[TDM] TDM BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -24.25%
YoY- -46.99%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 367,648 357,673 335,592 332,232 359,985 372,863 393,420 -4.42%
PBT 102,036 97,819 77,485 72,010 93,405 116,949 140,686 -19.32%
Tax -27,027 -26,323 -21,539 -22,077 -27,590 -34,558 -40,385 -23.54%
NP 75,009 71,496 55,946 49,933 65,815 82,391 100,301 -17.65%
-
NP to SH 73,657 70,127 54,777 48,869 64,512 80,772 98,366 -17.58%
-
Tax Rate 26.49% 26.91% 27.80% 30.66% 29.54% 29.55% 28.71% -
Total Cost 292,639 286,177 279,646 282,299 294,170 290,472 293,119 -0.10%
-
Net Worth 636,793 650,226 630,239 608,467 612,248 601,635 437,812 28.46%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 636,793 650,226 630,239 608,467 612,248 601,635 437,812 28.46%
NOSH 219,584 218,931 218,833 218,873 218,660 218,776 218,906 0.20%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 20.40% 19.99% 16.67% 15.03% 18.28% 22.10% 25.49% -
ROE 11.57% 10.79% 8.69% 8.03% 10.54% 13.43% 22.47% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 167.43 163.37 153.36 151.79 164.63 170.43 179.72 -4.62%
EPS 33.54 32.03 25.03 22.33 29.50 36.92 44.94 -17.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.90 2.97 2.88 2.78 2.80 2.75 2.00 28.19%
Adjusted Per Share Value based on latest NOSH - 218,873
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 21.46 20.88 19.59 19.40 21.02 21.77 22.97 -4.44%
EPS 4.30 4.09 3.20 2.85 3.77 4.72 5.74 -17.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3718 0.3796 0.3679 0.3552 0.3574 0.3512 0.2556 28.46%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.80 1.86 1.59 1.53 1.53 1.52 1.15 -
P/RPS 1.08 1.14 1.04 1.01 0.93 0.89 0.64 41.87%
P/EPS 5.37 5.81 6.35 6.85 5.19 4.12 2.56 64.08%
EY 18.64 17.22 15.74 14.59 19.28 24.29 39.07 -39.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.63 0.55 0.55 0.55 0.55 0.58 4.55%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 10/08/10 17/05/10 25/02/10 24/11/09 13/08/09 27/05/09 26/02/09 -
Price 2.40 1.92 1.67 1.56 1.68 1.76 1.38 -
P/RPS 1.43 1.18 1.09 1.03 1.02 1.03 0.77 51.25%
P/EPS 7.15 5.99 6.67 6.99 5.69 4.77 3.07 75.97%
EY 13.98 16.68 14.99 14.31 17.56 20.98 32.56 -43.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.65 0.58 0.56 0.60 0.64 0.69 13.14%

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