[TDM] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[TDM] TDM BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 11.46%
YoY- 66.27%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 497,169 449,312 416,917 408,475 376,011 367,648 357,673 24.52%
PBT 201,500 166,865 140,576 129,447 110,321 102,036 97,819 61.82%
Tax -55,910 -44,655 -37,821 -36,391 -27,120 -27,027 -26,323 65.15%
NP 145,590 122,210 102,755 93,056 83,201 75,009 71,496 60.58%
-
NP to SH 143,327 120,112 100,657 91,079 81,717 73,657 70,127 60.98%
-
Tax Rate 27.75% 26.76% 26.90% 28.11% 24.58% 26.49% 26.91% -
Total Cost 351,579 327,102 314,162 315,419 292,810 292,639 286,177 14.69%
-
Net Worth 823,395 692,554 684,929 669,207 667,947 636,793 650,226 17.03%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 6,849 6,849 6,849 - - - - -
Div Payout % 4.78% 5.70% 6.80% - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 823,395 692,554 684,929 669,207 667,947 636,793 650,226 17.03%
NOSH 235,255 230,851 228,309 223,069 220,444 219,584 218,931 4.90%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 29.28% 27.20% 24.65% 22.78% 22.13% 20.40% 19.99% -
ROE 17.41% 17.34% 14.70% 13.61% 12.23% 11.57% 10.79% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 211.33 194.63 182.61 183.12 170.57 167.43 163.37 18.70%
EPS 60.92 52.03 44.09 40.83 37.07 33.54 32.03 53.44%
DPS 2.91 2.97 3.00 0.00 0.00 0.00 0.00 -
NAPS 3.50 3.00 3.00 3.00 3.03 2.90 2.97 11.55%
Adjusted Per Share Value based on latest NOSH - 223,069
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 28.86 26.08 24.20 23.71 21.82 21.34 20.76 24.53%
EPS 8.32 6.97 5.84 5.29 4.74 4.28 4.07 61.00%
DPS 0.40 0.40 0.40 0.00 0.00 0.00 0.00 -
NAPS 0.4779 0.402 0.3975 0.3884 0.3877 0.3696 0.3774 17.02%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.68 2.99 2.87 3.18 2.10 1.80 1.86 -
P/RPS 1.27 1.54 1.57 1.74 1.23 1.08 1.14 7.45%
P/EPS 4.40 5.75 6.51 7.79 5.67 5.37 5.81 -16.90%
EY 22.73 17.40 15.36 12.84 17.65 18.64 17.22 20.31%
DY 1.09 0.99 1.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.00 0.96 1.06 0.69 0.62 0.63 14.30%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 09/08/11 19/05/11 21/02/11 26/11/10 10/08/10 17/05/10 -
Price 3.29 2.84 3.15 3.05 2.43 2.40 1.92 -
P/RPS 1.56 1.46 1.72 1.67 1.42 1.43 1.18 20.43%
P/EPS 5.40 5.46 7.14 7.47 6.56 7.15 5.99 -6.67%
EY 18.52 18.32 14.00 13.39 15.25 13.98 16.68 7.21%
DY 0.88 1.04 0.95 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.95 1.05 1.02 0.80 0.83 0.65 27.85%

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