[TDM] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[TDM] TDM BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 152.38%
YoY- -59.7%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 174,854 89,798 335,593 238,085 142,799 67,717 405,055 -42.96%
PBT 43,682 26,822 77,487 47,246 19,134 6,488 140,686 -54.24%
Tax -10,889 -6,920 -21,540 -12,879 -5,401 -2,136 -40,386 -58.36%
NP 32,793 19,902 55,947 34,367 13,733 4,352 100,300 -52.63%
-
NP to SH 32,133 19,463 54,781 33,460 13,258 4,113 98,592 -52.73%
-
Tax Rate 24.93% 25.80% 27.80% 27.26% 28.23% 32.92% 28.71% -
Total Cost 142,061 69,896 279,646 203,718 129,066 63,365 304,755 -39.96%
-
Net Worth 635,212 650,226 630,355 608,363 612,580 601,635 593,282 4.67%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 635,212 650,226 630,355 608,363 612,580 601,635 593,282 4.67%
NOSH 219,038 218,931 218,873 218,835 218,778 218,776 217,319 0.52%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 18.75% 22.16% 16.67% 14.43% 9.62% 6.43% 24.76% -
ROE 5.06% 2.99% 8.69% 5.50% 2.16% 0.68% 16.62% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 79.83 41.02 153.33 108.80 65.27 30.95 186.39 -43.26%
EPS 14.67 8.89 25.03 15.29 6.06 1.88 45.37 -52.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.90 2.97 2.88 2.78 2.80 2.75 2.73 4.12%
Adjusted Per Share Value based on latest NOSH - 218,873
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 10.15 5.21 19.48 13.82 8.29 3.93 23.51 -42.96%
EPS 1.87 1.13 3.18 1.94 0.77 0.24 5.72 -52.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3687 0.3774 0.3659 0.3531 0.3556 0.3492 0.3444 4.66%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.80 1.86 1.59 1.53 1.53 1.52 1.15 -
P/RPS 2.25 4.53 1.04 1.41 2.34 4.91 0.62 136.71%
P/EPS 12.27 20.92 6.35 10.01 25.25 80.85 2.53 187.34%
EY 8.15 4.78 15.74 9.99 3.96 1.24 39.45 -65.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.63 0.55 0.55 0.55 0.55 0.42 29.73%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 10/08/10 17/05/10 25/02/10 24/11/09 13/08/09 27/05/09 26/02/09 -
Price 2.40 1.92 1.67 1.56 1.68 1.76 1.38 -
P/RPS 3.01 4.68 1.09 1.43 2.57 5.69 0.74 155.46%
P/EPS 16.36 21.60 6.67 10.20 27.72 93.62 3.04 208.04%
EY 6.11 4.63 14.99 9.80 3.61 1.07 32.87 -67.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.65 0.58 0.56 0.60 0.64 0.51 38.48%

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