[TDM] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[TDM] TDM BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 8.18%
YoY- 76.89%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 436,761 388,728 390,684 515,519 490,416 432,612 392,960 7.27%
PBT 124,414 79,132 103,044 221,949 202,840 162,202 151,804 -12.39%
Tax -35,285 -26,124 -31,256 -57,406 -50,638 -38,308 -33,400 3.71%
NP 89,129 53,008 71,788 164,543 152,201 123,894 118,404 -17.20%
-
NP to SH 89,244 54,134 70,672 162,281 150,016 122,074 116,164 -16.07%
-
Tax Rate 28.36% 33.01% 30.33% 25.86% 24.96% 23.62% 22.00% -
Total Cost 347,632 335,720 318,896 350,976 338,214 308,718 274,556 16.98%
-
Net Worth 1,196,187 1,154,505 1,173,136 1,189,626 814,790 690,203 684,929 44.87%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - 27,397 -
Div Payout % - - - - - - 23.58% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,196,187 1,154,505 1,173,136 1,189,626 814,790 690,203 684,929 44.87%
NOSH 243,127 241,024 236,519 236,506 232,797 230,067 228,309 4.26%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 20.41% 13.64% 18.37% 31.92% 31.04% 28.64% 30.13% -
ROE 7.46% 4.69% 6.02% 13.64% 18.41% 17.69% 16.96% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 179.64 161.28 165.18 217.97 210.66 188.04 172.12 2.88%
EPS 36.71 22.46 29.88 69.72 64.45 55.14 52.44 -21.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 12.00 -
NAPS 4.92 4.79 4.96 5.03 3.50 3.00 3.00 38.94%
Adjusted Per Share Value based on latest NOSH - 237,249
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 25.35 22.56 22.68 29.92 28.46 25.11 22.81 7.27%
EPS 5.18 3.14 4.10 9.42 8.71 7.09 6.74 -16.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.59 -
NAPS 0.6943 0.6701 0.6809 0.6905 0.4729 0.4006 0.3975 44.88%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 3.41 4.18 4.70 3.76 2.68 2.99 2.87 -
P/RPS 1.90 2.59 2.85 1.72 1.27 1.59 1.67 8.95%
P/EPS 9.29 18.61 15.73 5.48 4.16 5.64 5.64 39.34%
EY 10.76 5.37 6.36 18.25 24.04 17.75 17.73 -28.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.18 -
P/NAPS 0.69 0.87 0.95 0.75 0.77 1.00 0.96 -19.71%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 09/08/12 15/05/12 27/02/12 24/11/11 09/08/11 19/05/11 -
Price 3.25 4.29 4.59 4.67 3.29 2.84 3.15 -
P/RPS 1.81 2.66 2.78 2.14 1.56 1.51 1.83 -0.72%
P/EPS 8.85 19.10 15.36 6.81 5.11 5.35 6.19 26.82%
EY 11.29 5.24 6.51 14.69 19.59 18.68 16.15 -21.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.81 -
P/NAPS 0.66 0.90 0.93 0.93 0.94 0.95 1.05 -26.55%

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