[TDM] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[TDM] TDM BHD
Announcement Date
17-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 28.02%
YoY- -13.18%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 408,475 376,011 367,648 357,673 335,592 332,232 359,985 8.76%
PBT 129,447 110,321 102,036 97,819 77,485 72,010 93,405 24.22%
Tax -36,391 -27,120 -27,027 -26,323 -21,539 -22,077 -27,590 20.21%
NP 93,056 83,201 75,009 71,496 55,946 49,933 65,815 25.89%
-
NP to SH 91,079 81,717 73,657 70,127 54,777 48,869 64,512 25.77%
-
Tax Rate 28.11% 24.58% 26.49% 26.91% 27.80% 30.66% 29.54% -
Total Cost 315,419 292,810 292,639 286,177 279,646 282,299 294,170 4.74%
-
Net Worth 669,207 667,947 636,793 650,226 630,239 608,467 612,248 6.09%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 669,207 667,947 636,793 650,226 630,239 608,467 612,248 6.09%
NOSH 223,069 220,444 219,584 218,931 218,833 218,873 218,660 1.33%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 22.78% 22.13% 20.40% 19.99% 16.67% 15.03% 18.28% -
ROE 13.61% 12.23% 11.57% 10.79% 8.69% 8.03% 10.54% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 183.12 170.57 167.43 163.37 153.36 151.79 164.63 7.33%
EPS 40.83 37.07 33.54 32.03 25.03 22.33 29.50 24.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.03 2.90 2.97 2.88 2.78 2.80 4.69%
Adjusted Per Share Value based on latest NOSH - 218,931
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 23.71 21.82 21.34 20.76 19.48 19.28 20.89 8.78%
EPS 5.29 4.74 4.28 4.07 3.18 2.84 3.74 25.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3884 0.3877 0.3696 0.3774 0.3658 0.3532 0.3554 6.08%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 3.18 2.10 1.80 1.86 1.59 1.53 1.53 -
P/RPS 1.74 1.23 1.08 1.14 1.04 1.01 0.93 51.66%
P/EPS 7.79 5.67 5.37 5.81 6.35 6.85 5.19 30.99%
EY 12.84 17.65 18.64 17.22 15.74 14.59 19.28 -23.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.69 0.62 0.63 0.55 0.55 0.55 54.68%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 26/11/10 10/08/10 17/05/10 25/02/10 24/11/09 13/08/09 -
Price 3.05 2.43 2.40 1.92 1.67 1.56 1.68 -
P/RPS 1.67 1.42 1.43 1.18 1.09 1.03 1.02 38.78%
P/EPS 7.47 6.56 7.15 5.99 6.67 6.99 5.69 19.83%
EY 13.39 15.25 13.98 16.68 14.99 14.31 17.56 -16.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.80 0.83 0.65 0.58 0.56 0.60 42.30%

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