[TDM] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[TDM] TDM BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 18.75%
YoY- 158.3%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 238,085 142,799 67,717 405,055 310,907 176,233 88,274 93.64%
PBT 47,246 19,134 6,488 140,686 115,920 66,414 30,225 34.65%
Tax -12,879 -5,401 -2,136 -40,386 -31,187 -18,196 -7,963 37.74%
NP 34,367 13,733 4,352 100,300 84,733 48,218 22,262 33.53%
-
NP to SH 33,460 13,258 4,113 98,592 83,024 47,180 21,707 33.40%
-
Tax Rate 27.26% 28.23% 32.92% 28.71% 26.90% 27.40% 26.35% -
Total Cost 203,718 129,066 63,365 304,755 226,174 128,015 66,012 111.82%
-
Net Worth 608,363 612,580 601,635 593,282 585,592 560,896 534,591 8.99%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 608,363 612,580 601,635 593,282 585,592 560,896 534,591 8.99%
NOSH 218,835 218,778 218,776 217,319 216,886 215,729 215,561 1.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 14.43% 9.62% 6.43% 24.76% 27.25% 27.36% 25.22% -
ROE 5.50% 2.16% 0.68% 16.62% 14.18% 8.41% 4.06% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 108.80 65.27 30.95 186.39 143.35 81.69 40.95 91.71%
EPS 15.29 6.06 1.88 45.37 38.28 21.87 9.92 33.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.78 2.80 2.75 2.73 2.70 2.60 2.48 7.90%
Adjusted Per Share Value based on latest NOSH - 218,906
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 13.82 8.29 3.93 23.51 18.05 10.23 5.12 93.74%
EPS 1.94 0.77 0.24 5.72 4.82 2.74 1.26 33.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3531 0.3556 0.3492 0.3444 0.3399 0.3256 0.3103 8.98%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.53 1.53 1.52 1.15 1.51 2.08 1.72 -
P/RPS 1.41 2.34 4.91 0.62 1.05 2.55 4.20 -51.66%
P/EPS 10.01 25.25 80.85 2.53 3.94 9.51 17.08 -29.94%
EY 9.99 3.96 1.24 39.45 25.35 10.51 5.85 42.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.55 0.42 0.56 0.80 0.69 -14.01%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 13/08/09 27/05/09 26/02/09 26/11/08 25/08/08 28/05/08 -
Price 1.56 1.68 1.76 1.38 1.12 1.70 2.17 -
P/RPS 1.43 2.57 5.69 0.74 0.78 2.08 5.30 -58.21%
P/EPS 10.20 27.72 93.62 3.04 2.93 7.77 21.55 -39.23%
EY 9.80 3.61 1.07 32.87 34.18 12.86 4.64 64.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.60 0.64 0.51 0.41 0.65 0.88 -25.99%

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