[TDM] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[TDM] TDM BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 14.31%
YoY- 126.6%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 359,985 372,863 393,420 408,676 362,580 320,966 267,127 22.02%
PBT 93,405 116,949 140,686 136,291 119,861 89,667 59,944 34.44%
Tax -27,590 -34,558 -40,385 -41,494 -36,841 -27,737 -20,213 23.07%
NP 65,815 82,391 100,301 94,797 83,020 61,930 39,731 40.04%
-
NP to SH 64,512 80,772 98,366 92,191 80,649 59,917 38,272 41.68%
-
Tax Rate 29.54% 29.55% 28.71% 30.45% 30.74% 30.93% 33.72% -
Total Cost 294,170 290,472 293,119 313,879 279,560 259,036 227,396 18.74%
-
Net Worth 612,248 601,635 437,812 588,320 561,291 534,591 431,002 26.39%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 612,248 601,635 437,812 588,320 561,291 534,591 431,002 26.39%
NOSH 218,660 218,776 218,906 217,896 215,881 215,561 215,501 0.97%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 18.28% 22.10% 25.49% 23.20% 22.90% 19.29% 14.87% -
ROE 10.54% 13.43% 22.47% 15.67% 14.37% 11.21% 8.88% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 164.63 170.43 179.72 187.55 167.95 148.90 123.96 20.84%
EPS 29.50 36.92 44.94 42.31 37.36 27.80 17.76 40.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.80 2.75 2.00 2.70 2.60 2.48 2.00 25.17%
Adjusted Per Share Value based on latest NOSH - 217,896
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 20.89 21.64 22.84 23.72 21.04 18.63 15.50 22.03%
EPS 3.74 4.69 5.71 5.35 4.68 3.48 2.22 41.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3554 0.3492 0.2541 0.3415 0.3258 0.3103 0.2502 26.39%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.53 1.52 1.15 1.51 2.08 1.72 2.26 -
P/RPS 0.93 0.89 0.64 0.81 1.24 1.16 1.82 -36.11%
P/EPS 5.19 4.12 2.56 3.57 5.57 6.19 12.73 -45.04%
EY 19.28 24.29 39.07 28.02 17.96 16.16 7.86 81.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.58 0.56 0.80 0.69 1.13 -38.15%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 13/08/09 27/05/09 26/02/09 26/11/08 25/08/08 28/05/08 27/02/08 -
Price 1.68 1.76 1.38 1.12 1.70 2.17 2.25 -
P/RPS 1.02 1.03 0.77 0.60 1.01 1.46 1.82 -32.04%
P/EPS 5.69 4.77 3.07 2.65 4.55 7.81 12.67 -41.38%
EY 17.56 20.98 32.56 37.78 21.98 12.81 7.89 70.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.64 0.69 0.41 0.65 0.88 1.13 -34.45%

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