[TDM] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[TDM] TDM BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 5.54%
YoY- 38.33%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 128,249 147,707 129,972 97,508 94,148 109,404 68,429 11.02%
PBT 56,276 69,819 49,367 30,241 24,766 20,371 15,513 23.93%
Tax -19,205 -19,426 -17,931 -8,660 -9,198 -10,307 -3,477 32.91%
NP 37,071 50,393 31,436 21,581 15,568 10,064 12,036 20.60%
-
NP to SH 36,037 49,664 30,684 21,322 15,414 9,239 11,651 20.68%
-
Tax Rate 34.13% 27.82% 36.32% 28.64% 37.14% 50.60% 22.41% -
Total Cost 91,178 97,314 98,536 75,927 78,580 99,340 56,393 8.32%
-
Net Worth 1,228,973 948,999 669,207 630,239 437,812 431,002 430,629 19.07%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - 4,306 -
Div Payout % - - - - - - 36.96% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,228,973 948,999 669,207 630,239 437,812 431,002 430,629 19.07%
NOSH 245,794 237,249 223,069 218,833 218,906 215,501 215,314 2.22%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 28.91% 34.12% 24.19% 22.13% 16.54% 9.20% 17.59% -
ROE 2.93% 5.23% 4.59% 3.38% 3.52% 2.14% 2.71% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 52.18 62.26 58.27 44.56 43.01 50.77 31.78 8.60%
EPS 14.66 21.10 13.59 9.74 7.09 4.29 5.41 18.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 5.00 4.00 3.00 2.88 2.00 2.00 2.00 16.48%
Adjusted Per Share Value based on latest NOSH - 218,833
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 7.49 8.62 7.59 5.69 5.50 6.39 4.00 11.01%
EPS 2.10 2.90 1.79 1.24 0.90 0.54 0.68 20.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.25 -
NAPS 0.7175 0.554 0.3907 0.3679 0.2556 0.2516 0.2514 19.08%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 3.36 3.76 3.18 1.59 1.15 2.26 0.94 -
P/RPS 6.44 6.04 5.46 3.57 2.67 4.45 2.96 13.81%
P/EPS 22.92 17.96 23.12 16.32 16.33 52.71 17.37 4.72%
EY 4.36 5.57 4.33 6.13 6.12 1.90 5.76 -4.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.13 -
P/NAPS 0.67 0.94 1.06 0.55 0.58 1.13 0.47 6.08%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 27/02/12 21/02/11 25/02/10 26/02/09 27/02/08 28/02/07 -
Price 3.36 4.67 3.05 1.67 1.38 2.25 1.13 -
P/RPS 6.44 7.50 5.23 3.75 3.21 4.43 3.56 10.37%
P/EPS 22.92 22.31 22.17 17.14 19.60 52.48 20.88 1.56%
EY 4.36 4.48 4.51 5.83 5.10 1.91 4.79 -1.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.77 -
P/NAPS 0.67 1.17 1.02 0.58 0.69 1.13 0.57 2.72%

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