[TDM] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[TDM] TDM BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 5.54%
YoY- 38.33%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 103,649 85,056 89,798 97,508 95,286 75,081 67,717 32.77%
PBT 36,397 16,861 26,822 30,241 28,112 12,644 6,488 215.38%
Tax -7,571 -3,969 -6,920 -8,660 -7,478 -3,265 -2,136 132.29%
NP 28,826 12,892 19,902 21,581 20,634 9,379 4,352 252.28%
-
NP to SH 28,262 12,670 19,463 21,322 20,202 9,140 4,113 261.01%
-
Tax Rate 20.80% 23.54% 25.80% 28.64% 26.60% 25.82% 32.92% -
Total Cost 74,823 72,164 69,896 75,927 74,652 65,702 63,365 11.70%
-
Net Worth 667,947 636,793 650,226 630,239 608,467 612,248 601,635 7.21%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 667,947 636,793 650,226 630,239 608,467 612,248 601,635 7.21%
NOSH 220,444 219,584 218,931 218,833 218,873 218,660 218,776 0.50%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 27.81% 15.16% 22.16% 22.13% 21.65% 12.49% 6.43% -
ROE 4.23% 1.99% 2.99% 3.38% 3.32% 1.49% 0.68% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 47.02 38.74 41.02 44.56 43.53 34.34 30.95 32.12%
EPS 12.81 5.77 8.89 9.74 9.23 4.18 1.88 258.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.03 2.90 2.97 2.88 2.78 2.80 2.75 6.67%
Adjusted Per Share Value based on latest NOSH - 218,833
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 6.02 4.94 5.21 5.66 5.53 4.36 3.93 32.84%
EPS 1.64 0.74 1.13 1.24 1.17 0.53 0.24 259.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3877 0.3696 0.3774 0.3658 0.3532 0.3554 0.3492 7.21%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.10 1.80 1.86 1.59 1.53 1.53 1.52 -
P/RPS 4.47 4.65 4.53 3.57 3.51 4.46 4.91 -6.06%
P/EPS 16.38 31.20 20.92 16.32 16.58 36.60 80.85 -65.47%
EY 6.10 3.21 4.78 6.13 6.03 2.73 1.24 188.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.62 0.63 0.55 0.55 0.55 0.55 16.30%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 10/08/10 17/05/10 25/02/10 24/11/09 13/08/09 27/05/09 -
Price 2.43 2.40 1.92 1.67 1.56 1.68 1.76 -
P/RPS 5.17 6.20 4.68 3.75 3.58 4.89 5.69 -6.18%
P/EPS 18.95 41.59 21.60 17.14 16.90 40.19 93.62 -65.49%
EY 5.28 2.40 4.63 5.83 5.92 2.49 1.07 189.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.83 0.65 0.58 0.56 0.60 0.64 16.02%

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