[TDM] YoY Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[TDM] TDM BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 127.48%
YoY- 55758.97%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 392,960 359,192 270,868 353,096 137,740 138,368 147,868 17.68%
PBT 151,804 107,288 25,952 120,900 2,008 -5,288 7,320 65.71%
Tax -33,400 -27,680 -8,544 -31,852 -1,756 -496 -2,892 50.31%
NP 118,404 79,608 17,408 89,048 252 -5,784 4,428 72.88%
-
NP to SH 116,164 77,852 16,452 86,828 -156 -5,832 4,400 72.51%
-
Tax Rate 22.00% 25.80% 32.92% 26.35% 87.45% - 39.51% -
Total Cost 274,556 279,584 253,460 264,048 137,488 144,152 143,440 11.42%
-
Net Worth 684,929 650,226 601,635 534,591 442,650 465,273 457,254 6.96%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 27,397 - - - - - - -
Div Payout % 23.58% - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 684,929 650,226 601,635 534,591 442,650 465,273 457,254 6.96%
NOSH 228,309 218,931 218,776 215,561 195,000 214,411 215,686 0.95%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 30.13% 22.16% 6.43% 25.22% 0.18% -4.18% 2.99% -
ROE 16.96% 11.97% 2.73% 16.24% -0.04% -1.25% 0.96% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 172.12 164.07 123.81 163.80 70.64 64.53 68.56 16.57%
EPS 52.44 35.56 7.52 39.68 -0.08 -2.72 2.04 71.75%
DPS 12.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 2.97 2.75 2.48 2.27 2.17 2.12 5.95%
Adjusted Per Share Value based on latest NOSH - 215,561
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 22.94 20.97 15.81 20.61 8.04 8.08 8.63 17.68%
EPS 6.78 4.55 0.96 5.07 -0.01 -0.34 0.26 72.16%
DPS 1.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3999 0.3796 0.3512 0.3121 0.2584 0.2716 0.267 6.96%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 2.87 1.86 1.52 1.72 1.25 0.73 0.88 -
P/RPS 1.67 1.13 1.23 1.05 1.77 1.13 1.28 4.53%
P/EPS 5.64 5.23 20.21 4.27 -1,562.50 -26.84 43.14 -28.74%
EY 17.73 19.12 4.95 23.42 -0.06 -3.73 2.32 40.32%
DY 4.18 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.63 0.55 0.69 0.55 0.34 0.42 14.76%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 19/05/11 17/05/10 27/05/09 28/05/08 28/05/07 30/05/06 26/05/05 -
Price 3.15 1.92 1.76 2.17 1.36 0.73 0.71 -
P/RPS 1.83 1.17 1.42 1.32 1.93 1.13 1.04 9.87%
P/EPS 6.19 5.40 23.40 5.39 -1,700.00 -26.84 34.80 -24.99%
EY 16.15 18.52 4.27 18.56 -0.06 -3.73 2.87 33.34%
DY 3.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.65 0.64 0.88 0.60 0.34 0.33 21.26%

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