[TDM] YoY Annualized Quarter 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- 42.11%
YoY- 373.21%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 360,336 390,684 392,960 359,192 270,868 353,096 137,740 17.36%
PBT 77,272 103,044 151,804 107,288 25,952 120,900 2,008 83.64%
Tax -19,932 -31,256 -33,400 -27,680 -8,544 -31,852 -1,756 49.85%
NP 57,340 71,788 118,404 79,608 17,408 89,048 252 146.87%
-
NP to SH 56,784 70,672 116,164 77,852 16,452 86,828 -156 -
-
Tax Rate 25.79% 30.33% 22.00% 25.80% 32.92% 26.35% 87.45% -
Total Cost 302,996 318,896 274,556 279,584 253,460 264,048 137,488 14.06%
-
Net Worth 1,276,405 1,173,136 684,929 650,226 601,635 534,591 442,650 19.28%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - 27,397 - - - - -
Div Payout % - - 23.58% - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,276,405 1,173,136 684,929 650,226 601,635 534,591 442,650 19.28%
NOSH 246,886 236,519 228,309 218,931 218,776 215,561 195,000 4.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 15.91% 18.37% 30.13% 22.16% 6.43% 25.22% 0.18% -
ROE 4.45% 6.02% 16.96% 11.97% 2.73% 16.24% -0.04% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 145.95 165.18 172.12 164.07 123.81 163.80 70.64 12.84%
EPS 23.00 29.88 52.44 35.56 7.52 39.68 -0.08 -
DPS 0.00 0.00 12.00 0.00 0.00 0.00 0.00 -
NAPS 5.17 4.96 3.00 2.97 2.75 2.48 2.27 14.68%
Adjusted Per Share Value based on latest NOSH - 218,931
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 21.04 22.81 22.94 20.97 15.81 20.61 8.04 17.37%
EPS 3.32 4.13 6.78 4.55 0.96 5.07 -0.01 -
DPS 0.00 0.00 1.60 0.00 0.00 0.00 0.00 -
NAPS 0.7452 0.6849 0.3999 0.3796 0.3512 0.3121 0.2584 19.28%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 3.97 4.70 2.87 1.86 1.52 1.72 1.25 -
P/RPS 2.72 2.85 1.67 1.13 1.23 1.05 1.77 7.41%
P/EPS 17.26 15.73 5.64 5.23 20.21 4.27 -1,562.50 -
EY 5.79 6.36 17.73 19.12 4.95 23.42 -0.06 -
DY 0.00 0.00 4.18 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.95 0.96 0.63 0.55 0.69 0.55 5.76%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 21/05/13 15/05/12 19/05/11 17/05/10 27/05/09 28/05/08 28/05/07 -
Price 5.15 4.59 3.15 1.92 1.76 2.17 1.36 -
P/RPS 3.53 2.78 1.83 1.17 1.42 1.32 1.93 10.57%
P/EPS 22.39 15.36 6.19 5.40 23.40 5.39 -1,700.00 -
EY 4.47 6.51 16.15 18.52 4.27 18.56 -0.06 -
DY 0.00 0.00 3.81 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.93 1.05 0.65 0.64 0.88 0.60 8.87%

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