[TDM] YoY Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[TDM] TDM BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 18.75%
YoY- 158.3%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 515,519 394,405 335,593 405,055 267,127 194,451 200,308 17.05%
PBT 221,949 130,233 77,487 140,686 59,944 27,323 22,740 46.16%
Tax -57,406 -37,178 -21,540 -40,386 -20,213 -7,427 -6,300 44.49%
NP 164,543 93,055 55,947 100,300 39,731 19,896 16,440 46.77%
-
NP to SH 162,281 91,739 54,781 98,592 38,170 19,408 16,565 46.25%
-
Tax Rate 25.86% 28.55% 27.80% 28.71% 33.72% 27.18% 27.70% -
Total Cost 350,976 301,350 279,646 304,755 227,396 174,555 183,868 11.37%
-
Net Worth 1,189,626 714,090 630,355 593,282 513,035 485,234 463,365 17.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - 4,313 - -
Div Payout % - - - - - 22.22% - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 1,189,626 714,090 630,355 593,282 513,035 485,234 463,365 17.00%
NOSH 236,506 221,767 218,873 217,319 215,561 215,659 215,518 1.56%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 31.92% 23.59% 16.67% 24.76% 14.87% 10.23% 8.21% -
ROE 13.64% 12.85% 8.69% 16.62% 7.44% 4.00% 3.57% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 217.97 177.85 153.33 186.39 123.92 90.17 92.94 15.25%
EPS 69.72 40.66 25.03 45.37 17.71 9.01 7.69 44.37%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 5.03 3.22 2.88 2.73 2.38 2.25 2.15 15.21%
Adjusted Per Share Value based on latest NOSH - 218,906
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 29.92 22.89 19.48 23.51 15.50 11.29 11.63 17.04%
EPS 9.42 5.32 3.18 5.72 2.22 1.13 0.96 46.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.25 0.00 -
NAPS 0.6905 0.4145 0.3659 0.3444 0.2978 0.2816 0.2689 17.01%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 3.76 3.18 1.59 1.15 2.26 0.94 0.78 -
P/RPS 1.72 1.79 1.04 0.62 1.82 1.04 0.84 12.68%
P/EPS 5.48 7.69 6.35 2.53 12.76 10.45 10.15 -9.75%
EY 18.25 13.01 15.74 39.45 7.84 9.57 9.85 10.81%
DY 0.00 0.00 0.00 0.00 0.00 2.13 0.00 -
P/NAPS 0.75 0.99 0.55 0.42 0.95 0.42 0.36 13.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 21/02/11 25/02/10 26/02/09 27/02/08 28/02/07 27/02/06 -
Price 4.67 3.05 1.67 1.38 2.25 1.13 0.76 -
P/RPS 2.14 1.71 1.09 0.74 1.82 1.25 0.82 17.32%
P/EPS 6.81 7.37 6.67 3.04 12.71 12.56 9.89 -6.02%
EY 14.69 13.56 14.99 32.87 7.87 7.96 10.11 6.42%
DY 0.00 0.00 0.00 0.00 0.00 1.77 0.00 -
P/NAPS 0.93 0.95 0.58 0.51 0.95 0.50 0.35 17.68%

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