[TDM] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[TDM] TDM BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 123.06%
YoY- 39.9%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 117,451 98,240 129,972 103,649 85,056 89,798 97,508 13.24%
PBT 43,150 37,951 49,367 36,397 16,861 26,822 30,241 26.82%
Tax -10,803 -8,350 -17,931 -7,571 -3,969 -6,920 -8,660 15.92%
NP 32,347 29,601 31,436 28,826 12,892 19,902 21,581 31.06%
-
NP to SH 32,125 29,041 30,684 28,262 12,670 19,463 21,322 31.52%
-
Tax Rate 25.04% 22.00% 36.32% 20.80% 23.54% 25.80% 28.64% -
Total Cost 85,104 68,639 98,536 74,823 72,164 69,896 75,927 7.92%
-
Net Worth 692,554 684,929 669,207 667,947 636,793 650,226 630,239 6.50%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 6,849 - - - - - -
Div Payout % - 23.58% - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 692,554 684,929 669,207 667,947 636,793 650,226 630,239 6.50%
NOSH 230,851 228,309 223,069 220,444 219,584 218,931 218,833 3.63%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 27.54% 30.13% 24.19% 27.81% 15.16% 22.16% 22.13% -
ROE 4.64% 4.24% 4.59% 4.23% 1.99% 2.99% 3.38% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 50.88 43.03 58.27 47.02 38.74 41.02 44.56 9.27%
EPS 14.65 13.11 13.59 12.81 5.77 8.89 9.74 31.37%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.00 3.00 3.03 2.90 2.97 2.88 2.76%
Adjusted Per Share Value based on latest NOSH - 220,444
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 6.82 5.70 7.54 6.02 4.94 5.21 5.66 13.27%
EPS 1.86 1.69 1.78 1.64 0.74 1.13 1.24 31.13%
DPS 0.00 0.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.402 0.3975 0.3884 0.3877 0.3696 0.3774 0.3658 6.51%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.99 2.87 3.18 2.10 1.80 1.86 1.59 -
P/RPS 5.88 6.67 5.46 4.47 4.65 4.53 3.57 39.59%
P/EPS 21.49 22.56 23.12 16.38 31.20 20.92 16.32 20.19%
EY 4.65 4.43 4.33 6.10 3.21 4.78 6.13 -16.86%
DY 0.00 1.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.96 1.06 0.69 0.62 0.63 0.55 49.13%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 09/08/11 19/05/11 21/02/11 26/11/10 10/08/10 17/05/10 25/02/10 -
Price 2.84 3.15 3.05 2.43 2.40 1.92 1.67 -
P/RPS 5.58 7.32 5.23 5.17 6.20 4.68 3.75 30.43%
P/EPS 20.41 24.76 22.17 18.95 41.59 21.60 17.14 12.38%
EY 4.90 4.04 4.51 5.28 2.40 4.63 5.83 -10.96%
DY 0.00 0.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.05 1.02 0.80 0.83 0.65 0.58 39.07%

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