[TDM] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[TDM] TDM BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -43.13%
YoY- 55758.97%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 405,055 310,907 176,233 88,274 267,127 157,723 80,780 191.53%
PBT 140,686 115,920 66,414 30,225 59,944 39,573 6,496 669.76%
Tax -40,386 -31,187 -18,196 -7,963 -20,213 -9,906 -1,568 763.60%
NP 100,300 84,733 48,218 22,262 39,731 29,667 4,928 638.67%
-
NP to SH 98,592 83,024 47,180 21,707 38,170 28,931 4,928 630.30%
-
Tax Rate 28.71% 26.90% 27.40% 26.35% 33.72% 25.03% 24.14% -
Total Cost 304,755 226,174 128,015 66,012 227,396 128,056 75,852 151.66%
-
Net Worth 593,282 585,592 560,896 534,591 513,035 513,083 524,889 8.46%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 593,282 585,592 560,896 534,591 513,035 513,083 524,889 8.46%
NOSH 217,319 216,886 215,729 215,561 215,561 215,581 229,209 -3.47%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 24.76% 27.25% 27.36% 25.22% 14.87% 18.81% 6.10% -
ROE 16.62% 14.18% 8.41% 4.06% 7.44% 5.64% 0.94% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 186.39 143.35 81.69 40.95 123.92 73.16 35.24 202.04%
EPS 45.37 38.28 21.87 9.92 17.71 13.42 2.15 656.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.73 2.70 2.60 2.48 2.38 2.38 2.29 12.37%
Adjusted Per Share Value based on latest NOSH - 215,561
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 23.65 18.15 10.29 5.15 15.60 9.21 4.72 191.38%
EPS 5.76 4.85 2.75 1.27 2.23 1.69 0.29 626.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3464 0.3419 0.3275 0.3121 0.2995 0.2995 0.3064 8.48%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.15 1.51 2.08 1.72 2.26 1.30 1.34 -
P/RPS 0.62 1.05 2.55 4.20 1.82 1.78 3.80 -69.97%
P/EPS 2.53 3.94 9.51 17.08 12.76 9.69 62.33 -88.07%
EY 39.45 25.35 10.51 5.85 7.84 10.32 1.60 738.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.56 0.80 0.69 0.95 0.55 0.59 -20.19%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 26/11/08 25/08/08 28/05/08 27/02/08 27/11/07 28/08/07 -
Price 1.38 1.12 1.70 2.17 2.25 1.51 1.29 -
P/RPS 0.74 0.78 2.08 5.30 1.82 2.06 3.66 -65.38%
P/EPS 3.04 2.93 7.77 21.55 12.71 11.25 60.00 -86.18%
EY 32.87 34.18 12.86 4.64 7.87 8.89 1.67 622.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.41 0.65 0.88 0.95 0.63 0.56 -6.01%

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