[TDM] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[TDM] TDM BHD
Announcement Date
10-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 65.1%
YoY- 142.37%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 98,240 394,405 264,434 174,854 89,798 335,593 238,085 -44.60%
PBT 37,951 130,233 80,866 43,682 26,822 77,487 47,246 -13.59%
Tax -8,350 -37,178 -19,247 -10,889 -6,920 -21,540 -12,879 -25.11%
NP 29,601 93,055 61,619 32,793 19,902 55,947 34,367 -9.48%
-
NP to SH 29,041 91,739 60,395 32,133 19,463 54,781 33,460 -9.01%
-
Tax Rate 22.00% 28.55% 23.80% 24.93% 25.80% 27.80% 27.26% -
Total Cost 68,639 301,350 202,815 142,061 69,896 279,646 203,718 -51.61%
-
Net Worth 684,929 714,090 665,927 635,212 650,226 630,355 608,363 8.23%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 6,849 - - - - - - -
Div Payout % 23.58% - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 684,929 714,090 665,927 635,212 650,226 630,355 608,363 8.23%
NOSH 228,309 221,767 219,778 219,038 218,931 218,873 218,835 2.86%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 30.13% 23.59% 23.30% 18.75% 22.16% 16.67% 14.43% -
ROE 4.24% 12.85% 9.07% 5.06% 2.99% 8.69% 5.50% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 43.03 177.85 120.32 79.83 41.02 153.33 108.80 -46.15%
EPS 13.11 40.66 27.47 14.67 8.89 25.03 15.29 -9.75%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.22 3.03 2.90 2.97 2.88 2.78 5.21%
Adjusted Per Share Value based on latest NOSH - 219,584
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 5.70 22.89 15.35 10.15 5.21 19.48 13.82 -44.62%
EPS 1.69 5.32 3.51 1.87 1.13 3.18 1.94 -8.79%
DPS 0.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3975 0.4145 0.3865 0.3687 0.3774 0.3659 0.3531 8.22%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.87 3.18 2.10 1.80 1.86 1.59 1.53 -
P/RPS 6.67 1.79 1.75 2.25 4.53 1.04 1.41 182.06%
P/EPS 22.56 7.69 7.64 12.27 20.92 6.35 10.01 71.98%
EY 4.43 13.01 13.09 8.15 4.78 15.74 9.99 -41.87%
DY 1.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.99 0.69 0.62 0.63 0.55 0.55 45.01%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 19/05/11 21/02/11 26/11/10 10/08/10 17/05/10 25/02/10 24/11/09 -
Price 3.15 3.05 2.43 2.40 1.92 1.67 1.56 -
P/RPS 7.32 1.71 2.02 3.01 4.68 1.09 1.43 197.31%
P/EPS 24.76 7.37 8.84 16.36 21.60 6.67 10.20 80.71%
EY 4.04 13.56 11.31 6.11 4.63 14.99 9.80 -44.63%
DY 0.95 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.95 0.80 0.83 0.65 0.58 0.56 52.11%

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