[TDM] QoQ TTM 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- 56.56%
YoY- 186.46%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 393,420 408,676 362,580 320,966 267,127 226,152 204,709 54.27%
PBT 140,686 136,291 119,861 89,667 59,944 55,086 36,751 143.71%
Tax -40,385 -41,494 -36,841 -27,737 -20,213 -13,383 -8,775 175.40%
NP 100,301 94,797 83,020 61,930 39,731 41,703 27,976 133.34%
-
NP to SH 98,366 92,191 80,649 59,917 38,272 40,684 27,290 134.17%
-
Tax Rate 28.71% 30.45% 30.74% 30.93% 33.72% 24.29% 23.88% -
Total Cost 293,119 313,879 279,560 259,036 227,396 184,449 176,733 39.90%
-
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 - - - - - 4,306 4,306 -
Div Payout % - - - - - 10.58% 15.78% -
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 25.49% 23.20% 22.90% 19.29% 14.87% 18.44% 13.67% -
ROE 22.47% 15.67% 14.37% 11.21% 8.88% 7.93% 5.32% -
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 179.72 187.55 167.95 148.90 123.96 104.97 91.31 56.73%
EPS 44.94 42.31 37.36 27.80 17.76 18.88 12.17 137.96%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 1.92 -
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 22.84 23.72 21.04 18.63 15.50 13.13 11.88 54.30%
EPS 5.71 5.35 4.68 3.48 2.22 2.36 1.58 134.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.25 0.25 -
NAPS 0.2541 0.3415 0.3258 0.3103 0.2502 0.2976 0.298 -10.03%
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 0.64 0.81 1.24 1.16 1.82 1.24 1.47 -42.41%
P/EPS 2.56 3.57 5.57 6.19 12.73 6.88 11.01 -62.02%
EY 39.07 28.02 17.96 16.16 7.86 14.53 9.08 163.38%
DY 0.00 0.00 0.00 0.00 0.00 1.54 1.43 -
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 0.77 0.60 1.01 1.46 1.82 1.44 1.41 -33.06%
P/EPS 3.07 2.65 4.55 7.81 12.67 8.00 10.60 -56.06%
EY 32.56 37.78 21.98 12.81 7.89 12.51 9.44 127.42%
DY 0.00 0.00 0.00 0.00 0.00 1.32 1.49 -
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