[TDM] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[TDM] TDM BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -83.31%
YoY- -81.05%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 390,684 392,960 359,192 270,868 353,096 137,740 138,368 18.86%
PBT 103,044 151,804 107,288 25,952 120,900 2,008 -5,288 -
Tax -31,256 -33,400 -27,680 -8,544 -31,852 -1,756 -496 99.35%
NP 71,788 118,404 79,608 17,408 89,048 252 -5,784 -
-
NP to SH 70,672 116,164 77,852 16,452 86,828 -156 -5,832 -
-
Tax Rate 30.33% 22.00% 25.80% 32.92% 26.35% 87.45% - -
Total Cost 318,896 274,556 279,584 253,460 264,048 137,488 144,152 14.13%
-
Net Worth 1,173,136 684,929 650,226 601,635 534,591 442,650 465,273 16.64%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - 27,397 - - - - - -
Div Payout % - 23.58% - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,173,136 684,929 650,226 601,635 534,591 442,650 465,273 16.64%
NOSH 236,519 228,309 218,931 218,776 215,561 195,000 214,411 1.64%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 18.37% 30.13% 22.16% 6.43% 25.22% 0.18% -4.18% -
ROE 6.02% 16.96% 11.97% 2.73% 16.24% -0.04% -1.25% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 165.18 172.12 164.07 123.81 163.80 70.64 64.53 16.94%
EPS 29.88 52.44 35.56 7.52 39.68 -0.08 -2.72 -
DPS 0.00 12.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.96 3.00 2.97 2.75 2.48 2.27 2.17 14.75%
Adjusted Per Share Value based on latest NOSH - 218,776
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 22.68 22.81 20.85 15.72 20.49 7.99 8.03 18.87%
EPS 4.10 6.74 4.52 0.95 5.04 -0.01 -0.34 -
DPS 0.00 1.59 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6809 0.3975 0.3774 0.3492 0.3103 0.2569 0.2701 16.64%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 4.70 2.87 1.86 1.52 1.72 1.25 0.73 -
P/RPS 2.85 1.67 1.13 1.23 1.05 1.77 1.13 16.65%
P/EPS 15.73 5.64 5.23 20.21 4.27 -1,562.50 -26.84 -
EY 6.36 17.73 19.12 4.95 23.42 -0.06 -3.73 -
DY 0.00 4.18 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.96 0.63 0.55 0.69 0.55 0.34 18.66%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 15/05/12 19/05/11 17/05/10 27/05/09 28/05/08 28/05/07 30/05/06 -
Price 4.59 3.15 1.92 1.76 2.17 1.36 0.73 -
P/RPS 2.78 1.83 1.17 1.42 1.32 1.93 1.13 16.17%
P/EPS 15.36 6.19 5.40 23.40 5.39 -1,700.00 -26.84 -
EY 6.51 16.15 18.52 4.27 18.56 -0.06 -3.73 -
DY 0.00 3.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.05 0.65 0.64 0.88 0.60 0.34 18.24%

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