[TDM] YoY 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- -57.0%
YoY- 66.84%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 147,707 129,972 97,508 94,148 109,404 68,429 59,975 16.20%
PBT 69,819 49,367 30,241 24,766 20,371 15,513 2,750 71.39%
Tax -19,426 -17,931 -8,660 -9,198 -10,307 -3,477 -1,751 49.31%
NP 50,393 31,436 21,581 15,568 10,064 12,036 999 92.16%
-
NP to SH 49,664 30,684 21,322 15,414 9,239 11,651 1,340 82.54%
-
Tax Rate 27.82% 36.32% 28.64% 37.14% 50.60% 22.41% 63.67% -
Total Cost 97,314 98,536 75,927 78,580 99,340 56,393 58,976 8.70%
-
Net Worth 948,999 669,207 630,239 437,812 431,002 430,629 426,956 14.23%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - 4,306 - -
Div Payout % - - - - - 36.96% - -
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 948,999 669,207 630,239 437,812 431,002 430,629 426,956 14.23%
NOSH 237,249 223,069 218,833 218,906 215,501 215,314 213,478 1.77%
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 34.12% 24.19% 22.13% 16.54% 9.20% 17.59% 1.67% -
ROE 5.23% 4.59% 3.38% 3.52% 2.14% 2.71% 0.31% -
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 62.26 58.27 44.56 43.01 50.77 31.78 28.09 14.17%
EPS 21.10 13.59 9.74 7.09 4.29 5.41 0.62 79.96%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 4.00 3.00 2.88 2.00 2.00 2.00 2.00 12.24%
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 8.62 7.59 5.69 5.50 6.39 4.00 3.50 16.20%
EPS 2.90 1.79 1.24 0.90 0.54 0.68 0.08 81.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.25 0.00 -
NAPS 0.554 0.3907 0.3679 0.2556 0.2516 0.2514 0.2493 14.22%
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 6.04 5.46 3.57 2.67 4.45 2.96 2.78 13.79%
P/EPS 17.96 23.12 16.32 16.33 52.71 17.37 124.26 -27.54%
EY 5.57 4.33 6.13 6.12 1.90 5.76 0.80 38.16%
DY 0.00 0.00 0.00 0.00 0.00 2.13 0.00 -
P/NAPS 0.94 1.06 0.55 0.58 1.13 0.47 0.39 15.78%
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 7.50 5.23 3.75 3.21 4.43 3.56 2.71 18.48%
P/EPS 22.31 22.17 17.14 19.60 52.48 20.88 121.08 -24.55%
EY 4.48 4.51 5.83 5.10 1.91 4.79 0.83 32.42%
DY 0.00 0.00 0.00 0.00 0.00 1.77 0.00 -
P/NAPS 1.17 1.02 0.58 0.69 1.13 0.57 0.38 20.60%

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