[TDM] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[TDM] TDM BHD
Announcement Date
25-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 8.67%
YoY- 857.39%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 270,868 405,055 414,542 352,466 353,096 267,127 210,297 18.36%
PBT 25,952 140,686 154,560 132,828 120,900 59,944 52,764 -37.66%
Tax -8,544 -40,386 -41,582 -36,392 -31,852 -20,213 -13,208 -25.18%
NP 17,408 100,300 112,977 96,436 89,048 39,731 39,556 -42.11%
-
NP to SH 16,452 98,592 110,698 94,360 86,828 38,170 38,574 -43.30%
-
Tax Rate 32.92% 28.71% 26.90% 27.40% 26.35% 33.72% 25.03% -
Total Cost 253,460 304,755 301,565 256,030 264,048 227,396 170,741 30.09%
-
Net Worth 601,635 593,282 585,592 560,896 534,591 513,035 513,083 11.18%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 601,635 593,282 585,592 560,896 534,591 513,035 513,083 11.18%
NOSH 218,776 217,319 216,886 215,729 215,561 215,561 215,581 0.98%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 6.43% 24.76% 27.25% 27.36% 25.22% 14.87% 18.81% -
ROE 2.73% 16.62% 18.90% 16.82% 16.24% 7.44% 7.52% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 123.81 186.39 191.13 163.38 163.80 123.92 97.55 17.20%
EPS 7.52 45.37 51.04 43.74 39.68 17.71 17.89 -43.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.75 2.73 2.70 2.60 2.48 2.38 2.38 10.10%
Adjusted Per Share Value based on latest NOSH - 215,881
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 15.72 23.51 24.06 20.46 20.49 15.50 12.21 18.32%
EPS 0.95 5.72 6.43 5.48 5.04 2.22 2.24 -43.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3492 0.3444 0.3399 0.3256 0.3103 0.2978 0.2978 11.18%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.52 1.15 1.51 2.08 1.72 2.26 1.30 -
P/RPS 1.23 0.62 0.79 1.27 1.05 1.82 1.33 -5.07%
P/EPS 20.21 2.53 2.96 4.76 4.27 12.76 7.27 97.58%
EY 4.95 39.45 33.80 21.03 23.42 7.84 13.76 -49.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.42 0.56 0.80 0.69 0.95 0.55 0.00%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 26/02/09 26/11/08 25/08/08 28/05/08 27/02/08 27/11/07 -
Price 1.76 1.38 1.12 1.70 2.17 2.25 1.51 -
P/RPS 1.42 0.74 0.59 1.04 1.32 1.82 1.55 -5.66%
P/EPS 23.40 3.04 2.19 3.89 5.39 12.71 8.44 97.23%
EY 4.27 32.87 45.57 25.73 18.56 7.87 11.85 -49.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.51 0.41 0.65 0.88 0.95 0.63 1.05%

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