[TDM] QoQ 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- 134.95%
YoY- 55758.97%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 94,148 123,039 87,959 88,274 109,404 76,943 46,345 60.05%
PBT 24,766 49,507 36,188 30,225 20,371 33,077 5,994 156.38%
Tax -9,198 -12,991 -10,233 -7,963 -10,307 -8,338 -1,129 302.32%
NP 15,568 36,516 25,955 22,262 10,064 24,739 4,865 116.38%
-
NP to SH 15,414 35,845 25,400 21,707 9,239 24,303 4,865 114.96%
-
Tax Rate 37.14% 26.24% 28.28% 26.35% 50.60% 25.21% 18.84% -
Total Cost 78,580 86,523 62,004 66,012 99,340 52,204 41,480 52.80%
-
Net Worth 437,812 588,320 561,291 534,591 431,002 512,776 513,403 -10.03%
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 437,812 588,320 561,291 534,591 431,002 512,776 513,403 -10.03%
NOSH 218,906 217,896 215,881 215,561 215,501 215,452 224,193 -1.57%
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 16.54% 29.68% 29.51% 25.22% 9.20% 32.15% 10.50% -
ROE 3.52% 6.09% 4.53% 4.06% 2.14% 4.74% 0.95% -
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 43.01 56.47 40.74 40.95 50.77 35.71 20.67 62.62%
EPS 7.09 16.45 11.76 9.92 4.29 11.28 2.17 119.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.70 2.60 2.48 2.00 2.38 2.29 -8.59%
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 5.50 7.18 5.14 5.15 6.39 4.49 2.71 59.95%
EPS 0.90 2.09 1.48 1.27 0.54 1.42 0.28 117.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2556 0.3435 0.3277 0.3121 0.2516 0.2994 0.2997 -10.02%
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 2.67 2.67 5.11 4.20 4.45 3.64 6.48 -44.47%
P/EPS 16.33 9.18 17.68 17.08 52.71 11.52 61.75 -58.63%
EY 6.12 10.89 5.66 5.85 1.90 8.68 1.62 141.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.56 0.80 0.69 1.13 0.55 0.59 -1.12%
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 3.21 1.98 4.17 5.30 4.43 4.23 6.24 -35.66%
P/EPS 19.60 6.81 14.45 21.55 52.48 13.39 59.45 -52.11%
EY 5.10 14.69 6.92 4.64 1.91 7.47 1.68 108.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.41 0.65 0.88 1.13 0.63 0.56 14.85%

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