[TDM] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[TDM] TDM BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 10.94%
YoY- 67.22%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 449,312 416,917 408,475 376,011 367,648 357,673 335,592 21.54%
PBT 166,865 140,576 129,447 110,321 102,036 97,819 77,485 66.99%
Tax -44,655 -37,821 -36,391 -27,120 -27,027 -26,323 -21,539 62.80%
NP 122,210 102,755 93,056 83,201 75,009 71,496 55,946 68.59%
-
NP to SH 120,112 100,657 91,079 81,717 73,657 70,127 54,777 69.02%
-
Tax Rate 26.76% 26.90% 28.11% 24.58% 26.49% 26.91% 27.80% -
Total Cost 327,102 314,162 315,419 292,810 292,639 286,177 279,646 11.04%
-
Net Worth 692,554 684,929 669,207 667,947 636,793 650,226 630,239 6.50%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 6,849 6,849 - - - - - -
Div Payout % 5.70% 6.80% - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 692,554 684,929 669,207 667,947 636,793 650,226 630,239 6.50%
NOSH 230,851 228,309 223,069 220,444 219,584 218,931 218,833 3.63%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 27.20% 24.65% 22.78% 22.13% 20.40% 19.99% 16.67% -
ROE 17.34% 14.70% 13.61% 12.23% 11.57% 10.79% 8.69% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 194.63 182.61 183.12 170.57 167.43 163.37 153.36 17.27%
EPS 52.03 44.09 40.83 37.07 33.54 32.03 25.03 63.09%
DPS 2.97 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.00 3.00 3.03 2.90 2.97 2.88 2.76%
Adjusted Per Share Value based on latest NOSH - 220,444
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 26.08 24.20 23.71 21.82 21.34 20.76 19.48 21.53%
EPS 6.97 5.84 5.29 4.74 4.28 4.07 3.18 68.97%
DPS 0.40 0.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.402 0.3975 0.3884 0.3877 0.3696 0.3774 0.3658 6.51%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.99 2.87 3.18 2.10 1.80 1.86 1.59 -
P/RPS 1.54 1.57 1.74 1.23 1.08 1.14 1.04 30.00%
P/EPS 5.75 6.51 7.79 5.67 5.37 5.81 6.35 -6.41%
EY 17.40 15.36 12.84 17.65 18.64 17.22 15.74 6.93%
DY 0.99 1.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.96 1.06 0.69 0.62 0.63 0.55 49.13%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 09/08/11 19/05/11 21/02/11 26/11/10 10/08/10 17/05/10 25/02/10 -
Price 2.84 3.15 3.05 2.43 2.40 1.92 1.67 -
P/RPS 1.46 1.72 1.67 1.42 1.43 1.18 1.09 21.57%
P/EPS 5.46 7.14 7.47 6.56 7.15 5.99 6.67 -12.52%
EY 18.32 14.00 13.39 15.25 13.98 16.68 14.99 14.35%
DY 1.04 0.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.05 1.02 0.80 0.83 0.65 0.58 39.07%

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