[TDM] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[TDM] TDM BHD
Announcement Date
13-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -20.13%
YoY- -20.01%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 357,673 335,592 332,232 359,985 372,863 393,420 408,676 -8.51%
PBT 97,819 77,485 72,010 93,405 116,949 140,686 136,291 -19.85%
Tax -26,323 -21,539 -22,077 -27,590 -34,558 -40,385 -41,494 -26.19%
NP 71,496 55,946 49,933 65,815 82,391 100,301 94,797 -17.15%
-
NP to SH 70,127 54,777 48,869 64,512 80,772 98,366 92,191 -16.68%
-
Tax Rate 26.91% 27.80% 30.66% 29.54% 29.55% 28.71% 30.45% -
Total Cost 286,177 279,646 282,299 294,170 290,472 293,119 313,879 -5.97%
-
Net Worth 650,226 630,239 608,467 612,248 601,635 437,812 588,320 6.90%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 650,226 630,239 608,467 612,248 601,635 437,812 588,320 6.90%
NOSH 218,931 218,833 218,873 218,660 218,776 218,906 217,896 0.31%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 19.99% 16.67% 15.03% 18.28% 22.10% 25.49% 23.20% -
ROE 10.79% 8.69% 8.03% 10.54% 13.43% 22.47% 15.67% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 163.37 153.36 151.79 164.63 170.43 179.72 187.55 -8.79%
EPS 32.03 25.03 22.33 29.50 36.92 44.94 42.31 -16.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.97 2.88 2.78 2.80 2.75 2.00 2.70 6.56%
Adjusted Per Share Value based on latest NOSH - 218,660
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 20.88 19.59 19.40 21.02 21.77 22.97 23.86 -8.51%
EPS 4.09 3.20 2.85 3.77 4.72 5.74 5.38 -16.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3796 0.3679 0.3552 0.3574 0.3512 0.2556 0.3435 6.89%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.86 1.59 1.53 1.53 1.52 1.15 1.51 -
P/RPS 1.14 1.04 1.01 0.93 0.89 0.64 0.81 25.61%
P/EPS 5.81 6.35 6.85 5.19 4.12 2.56 3.57 38.39%
EY 17.22 15.74 14.59 19.28 24.29 39.07 28.02 -27.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.55 0.55 0.55 0.55 0.58 0.56 8.17%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 17/05/10 25/02/10 24/11/09 13/08/09 27/05/09 26/02/09 26/11/08 -
Price 1.92 1.67 1.56 1.68 1.76 1.38 1.12 -
P/RPS 1.18 1.09 1.03 1.02 1.03 0.77 0.60 57.03%
P/EPS 5.99 6.67 6.99 5.69 4.77 3.07 2.65 72.32%
EY 16.68 14.99 14.31 17.56 20.98 32.56 37.78 -42.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.58 0.56 0.60 0.64 0.69 0.41 36.00%

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