[TDM] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[TDM] TDM BHD
Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 10.52%
YoY- 43.54%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 514,904 497,169 449,312 416,917 408,475 376,011 367,648 25.10%
PBT 221,952 201,500 166,865 140,576 129,447 110,321 102,036 67.64%
Tax -57,405 -55,910 -44,655 -37,821 -36,391 -27,120 -27,027 65.00%
NP 164,547 145,590 122,210 102,755 93,056 83,201 75,009 68.58%
-
NP to SH 162,307 143,327 120,112 100,657 91,079 81,717 73,657 69.09%
-
Tax Rate 25.86% 27.75% 26.76% 26.90% 28.11% 24.58% 26.49% -
Total Cost 350,357 351,579 327,102 314,162 315,419 292,810 292,639 12.71%
-
Net Worth 948,999 823,395 692,554 684,929 669,207 667,947 636,793 30.37%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 6,849 6,849 6,849 6,849 - - - -
Div Payout % 4.22% 4.78% 5.70% 6.80% - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 948,999 823,395 692,554 684,929 669,207 667,947 636,793 30.37%
NOSH 237,249 235,255 230,851 228,309 223,069 220,444 219,584 5.27%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 31.96% 29.28% 27.20% 24.65% 22.78% 22.13% 20.40% -
ROE 17.10% 17.41% 17.34% 14.70% 13.61% 12.23% 11.57% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 217.03 211.33 194.63 182.61 183.12 170.57 167.43 18.82%
EPS 68.41 60.92 52.03 44.09 40.83 37.07 33.54 60.62%
DPS 2.89 2.91 2.97 3.00 0.00 0.00 0.00 -
NAPS 4.00 3.50 3.00 3.00 3.00 3.03 2.90 23.83%
Adjusted Per Share Value based on latest NOSH - 228,309
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 29.89 28.86 26.08 24.20 23.71 21.82 21.34 25.10%
EPS 9.42 8.32 6.97 5.84 5.29 4.74 4.28 68.95%
DPS 0.40 0.40 0.40 0.40 0.00 0.00 0.00 -
NAPS 0.5508 0.4779 0.402 0.3975 0.3884 0.3877 0.3696 30.37%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 3.76 2.68 2.99 2.87 3.18 2.10 1.80 -
P/RPS 1.73 1.27 1.54 1.57 1.74 1.23 1.08 36.78%
P/EPS 5.50 4.40 5.75 6.51 7.79 5.67 5.37 1.60%
EY 18.19 22.73 17.40 15.36 12.84 17.65 18.64 -1.61%
DY 0.77 1.09 0.99 1.05 0.00 0.00 0.00 -
P/NAPS 0.94 0.77 1.00 0.96 1.06 0.69 0.62 31.87%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 24/11/11 09/08/11 19/05/11 21/02/11 26/11/10 10/08/10 -
Price 4.67 3.29 2.84 3.15 3.05 2.43 2.40 -
P/RPS 2.15 1.56 1.46 1.72 1.67 1.42 1.43 31.14%
P/EPS 6.83 5.40 5.46 7.14 7.47 6.56 7.15 -2.99%
EY 14.65 18.52 18.32 14.00 13.39 15.25 13.98 3.16%
DY 0.62 0.88 1.04 0.95 0.00 0.00 0.00 -
P/NAPS 1.17 0.94 0.95 1.05 1.02 0.80 0.83 25.64%

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