[TDM] YoY TTM 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- 6.7%
YoY- 157.02%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 514,904 408,475 335,592 393,420 267,127 194,451 200,308 17.03%
PBT 221,952 129,447 77,485 140,686 59,944 27,323 22,740 46.16%
Tax -57,405 -36,391 -21,539 -40,385 -20,213 -7,427 -6,300 44.49%
NP 164,547 93,056 55,946 100,301 39,731 19,896 16,440 46.77%
-
NP to SH 162,307 91,079 54,777 98,366 38,272 19,396 16,565 46.25%
-
Tax Rate 25.86% 28.11% 27.80% 28.71% 33.72% 27.18% 27.70% -
Total Cost 350,357 315,419 279,646 293,119 227,396 174,555 183,868 11.33%
-
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 6,849 - - - - 4,306 - -
Div Payout % 4.22% - - - - 22.20% - -
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 31.96% 22.78% 16.67% 25.49% 14.87% 10.23% 8.21% -
ROE 17.10% 13.61% 8.69% 22.47% 8.88% 4.50% 3.88% -
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 217.03 183.12 153.36 179.72 123.96 90.31 93.83 14.99%
EPS 68.41 40.83 25.03 44.94 17.76 9.01 7.76 43.70%
DPS 2.89 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 30.06 23.85 19.59 22.97 15.60 11.35 11.69 17.03%
EPS 9.48 5.32 3.20 5.74 2.23 1.13 0.97 46.19%
DPS 0.40 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 1.73 1.74 1.04 0.64 1.82 1.04 0.83 13.01%
P/EPS 5.50 7.79 6.35 2.56 12.73 10.43 10.05 -9.55%
EY 18.19 12.84 15.74 39.07 7.86 9.58 9.95 10.57%
DY 0.77 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 2.15 1.67 1.09 0.77 1.82 1.25 0.81 17.65%
P/EPS 6.83 7.47 6.67 3.07 12.67 12.54 9.79 -5.82%
EY 14.65 13.39 14.99 32.56 7.89 7.97 10.21 6.19%
DY 0.62 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