[TDM] YoY TTM 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- 12.09%
YoY- -44.31%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 455,820 514,904 408,475 335,592 393,420 267,127 194,451 15.24%
PBT 149,588 221,952 129,447 77,485 140,686 59,944 27,323 32.72%
Tax -45,670 -57,405 -36,391 -21,539 -40,385 -20,213 -7,427 35.31%
NP 103,918 164,547 93,056 55,946 100,301 39,731 19,896 31.68%
-
NP to SH 102,970 162,307 91,079 54,777 98,366 38,272 19,396 32.04%
-
Tax Rate 30.53% 25.86% 28.11% 27.80% 28.71% 33.72% 27.18% -
Total Cost 351,902 350,357 315,419 279,646 293,119 227,396 174,555 12.38%
-
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 - 6,849 - - - - 4,306 -
Div Payout % - 4.22% - - - - 22.20% -
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 22.80% 31.96% 22.78% 16.67% 25.49% 14.87% 10.23% -
ROE 8.38% 17.10% 13.61% 8.69% 22.47% 8.88% 4.50% -
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 185.45 217.03 183.12 153.36 179.72 123.96 90.31 12.72%
EPS 41.89 68.41 40.83 25.03 44.94 17.76 9.01 29.16%
DPS 0.00 2.89 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 26.61 30.06 23.85 19.59 22.97 15.60 11.35 15.24%
EPS 6.01 9.48 5.32 3.20 5.74 2.23 1.13 32.08%
DPS 0.00 0.40 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 1.81 1.73 1.74 1.04 0.64 1.82 1.04 9.66%
P/EPS 8.02 5.50 7.79 6.35 2.56 12.73 10.43 -4.28%
EY 12.47 18.19 12.84 15.74 39.07 7.86 9.58 4.48%
DY 0.00 0.77 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 1.81 2.15 1.67 1.09 0.77 1.82 1.25 6.35%
P/EPS 8.02 6.83 7.47 6.67 3.07 12.67 12.54 -7.17%
EY 12.47 14.65 13.39 14.99 32.56 7.89 7.97 7.73%
DY 0.00 0.62 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