[TDM] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[TDM] TDM BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 19.33%
YoY- 75.39%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 493,577 514,335 514,904 497,169 449,312 416,917 408,475 13.46%
PBT 180,418 209,762 221,952 201,500 166,865 140,576 129,447 24.79%
Tax -51,314 -56,869 -57,405 -55,910 -44,655 -37,821 -36,391 25.77%
NP 129,104 152,893 164,547 145,590 122,210 102,755 93,056 24.41%
-
NP to SH 128,209 150,934 162,307 143,327 120,112 100,657 91,079 25.62%
-
Tax Rate 28.44% 27.11% 25.86% 27.75% 26.76% 26.90% 28.11% -
Total Cost 364,473 361,442 350,357 351,579 327,102 314,162 315,419 10.12%
-
Net Worth 1,160,463 1,173,136 948,999 823,395 692,554 684,929 669,207 44.38%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 6,849 6,849 6,849 6,849 - -
Div Payout % - - 4.22% 4.78% 5.70% 6.80% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,160,463 1,173,136 948,999 823,395 692,554 684,929 669,207 44.38%
NOSH 242,268 236,519 237,249 235,255 230,851 228,309 223,069 5.66%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 26.16% 29.73% 31.96% 29.28% 27.20% 24.65% 22.78% -
ROE 11.05% 12.87% 17.10% 17.41% 17.34% 14.70% 13.61% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 203.73 217.46 217.03 211.33 194.63 182.61 183.12 7.37%
EPS 52.92 63.81 68.41 60.92 52.03 44.09 40.83 18.89%
DPS 0.00 0.00 2.89 2.91 2.97 3.00 0.00 -
NAPS 4.79 4.96 4.00 3.50 3.00 3.00 3.00 36.64%
Adjusted Per Share Value based on latest NOSH - 235,255
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 28.82 30.03 30.06 29.03 26.23 24.34 23.85 13.46%
EPS 7.49 8.81 9.48 8.37 7.01 5.88 5.32 25.64%
DPS 0.00 0.00 0.40 0.40 0.40 0.40 0.00 -
NAPS 0.6775 0.6849 0.554 0.4807 0.4043 0.3999 0.3907 44.38%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 4.18 4.70 3.76 2.68 2.99 2.87 3.18 -
P/RPS 2.05 2.16 1.73 1.27 1.54 1.57 1.74 11.56%
P/EPS 7.90 7.37 5.50 4.40 5.75 6.51 7.79 0.94%
EY 12.66 13.58 18.19 22.73 17.40 15.36 12.84 -0.93%
DY 0.00 0.00 0.77 1.09 0.99 1.05 0.00 -
P/NAPS 0.87 0.95 0.94 0.77 1.00 0.96 1.06 -12.34%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 09/08/12 15/05/12 27/02/12 24/11/11 09/08/11 19/05/11 21/02/11 -
Price 4.29 4.59 4.67 3.29 2.84 3.15 3.05 -
P/RPS 2.11 2.11 2.15 1.56 1.46 1.72 1.67 16.88%
P/EPS 8.11 7.19 6.83 5.40 5.46 7.14 7.47 5.63%
EY 12.34 13.90 14.65 18.52 18.32 14.00 13.39 -5.30%
DY 0.00 0.00 0.62 0.88 1.04 0.95 0.00 -
P/NAPS 0.90 0.93 1.17 0.94 0.95 1.05 1.02 -8.01%

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