[TDM] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[TDM] TDM BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -17.89%
YoY- 34.81%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 335,592 332,232 359,985 372,863 393,420 408,676 362,580 -5.01%
PBT 77,485 72,010 93,405 116,949 140,686 136,291 119,861 -25.17%
Tax -21,539 -22,077 -27,590 -34,558 -40,385 -41,494 -36,841 -30.01%
NP 55,946 49,933 65,815 82,391 100,301 94,797 83,020 -23.08%
-
NP to SH 54,777 48,869 64,512 80,772 98,366 92,191 80,649 -22.67%
-
Tax Rate 27.80% 30.66% 29.54% 29.55% 28.71% 30.45% 30.74% -
Total Cost 279,646 282,299 294,170 290,472 293,119 313,879 279,560 0.02%
-
Net Worth 630,239 608,467 612,248 601,635 437,812 588,320 561,291 8.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 630,239 608,467 612,248 601,635 437,812 588,320 561,291 8.00%
NOSH 218,833 218,873 218,660 218,776 218,906 217,896 215,881 0.90%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 16.67% 15.03% 18.28% 22.10% 25.49% 23.20% 22.90% -
ROE 8.69% 8.03% 10.54% 13.43% 22.47% 15.67% 14.37% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 153.36 151.79 164.63 170.43 179.72 187.55 167.95 -5.86%
EPS 25.03 22.33 29.50 36.92 44.94 42.31 37.36 -23.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.88 2.78 2.80 2.75 2.00 2.70 2.60 7.03%
Adjusted Per Share Value based on latest NOSH - 218,776
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 19.48 19.28 20.89 21.64 22.84 23.72 21.04 -4.99%
EPS 3.18 2.84 3.74 4.69 5.71 5.35 4.68 -22.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3658 0.3532 0.3554 0.3492 0.2541 0.3415 0.3258 8.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.59 1.53 1.53 1.52 1.15 1.51 2.08 -
P/RPS 1.04 1.01 0.93 0.89 0.64 0.81 1.24 -11.03%
P/EPS 6.35 6.85 5.19 4.12 2.56 3.57 5.57 9.10%
EY 15.74 14.59 19.28 24.29 39.07 28.02 17.96 -8.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.55 0.55 0.58 0.56 0.80 -22.05%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 13/08/09 27/05/09 26/02/09 26/11/08 25/08/08 -
Price 1.67 1.56 1.68 1.76 1.38 1.12 1.70 -
P/RPS 1.09 1.03 1.02 1.03 0.77 0.60 1.01 5.19%
P/EPS 6.67 6.99 5.69 4.77 3.07 2.65 4.55 28.95%
EY 14.99 14.31 17.56 20.98 32.56 37.78 21.98 -22.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.56 0.60 0.64 0.69 0.41 0.65 -7.29%

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