[TDM] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[TDM] TDM BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 63.72%
YoY- -44.44%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 455,258 515,519 394,405 335,593 405,055 267,127 194,451 15.21%
PBT 149,025 221,949 130,233 77,487 140,686 59,944 27,323 32.64%
Tax -45,669 -57,406 -37,178 -21,540 -40,386 -20,213 -7,427 35.31%
NP 103,356 164,543 93,055 55,947 100,300 39,731 19,896 31.56%
-
NP to SH 102,408 162,281 91,739 54,781 98,592 38,170 19,408 31.91%
-
Tax Rate 30.65% 25.86% 28.55% 27.80% 28.71% 33.72% 27.18% -
Total Cost 351,902 350,976 301,350 279,646 304,755 227,396 174,555 12.38%
-
Net Worth 1,258,190 1,189,626 714,090 630,355 593,282 513,035 485,234 17.19%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - 4,313 -
Div Payout % - - - - - - 22.22% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,258,190 1,189,626 714,090 630,355 593,282 513,035 485,234 17.19%
NOSH 245,740 236,506 221,767 218,873 217,319 215,561 215,659 2.19%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 22.70% 31.92% 23.59% 16.67% 24.76% 14.87% 10.23% -
ROE 8.14% 13.64% 12.85% 8.69% 16.62% 7.44% 4.00% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 185.26 217.97 177.85 153.33 186.39 123.92 90.17 12.73%
EPS 41.67 69.72 40.66 25.03 45.37 17.71 9.01 29.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 5.12 5.03 3.22 2.88 2.73 2.38 2.25 14.67%
Adjusted Per Share Value based on latest NOSH - 218,833
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 26.42 29.92 22.89 19.48 23.51 15.50 11.29 15.20%
EPS 5.94 9.42 5.32 3.18 5.72 2.22 1.13 31.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.25 -
NAPS 0.7303 0.6905 0.4145 0.3659 0.3444 0.2978 0.2816 17.19%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 3.36 3.76 3.18 1.59 1.15 2.26 0.94 -
P/RPS 1.81 1.72 1.79 1.04 0.62 1.82 1.04 9.66%
P/EPS 8.06 5.48 7.69 6.35 2.53 12.76 10.45 -4.23%
EY 12.40 18.25 13.01 15.74 39.45 7.84 9.57 4.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.13 -
P/NAPS 0.66 0.75 0.99 0.55 0.42 0.95 0.42 7.81%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 27/02/12 21/02/11 25/02/10 26/02/09 27/02/08 28/02/07 -
Price 3.36 4.67 3.05 1.67 1.38 2.25 1.13 -
P/RPS 1.81 2.14 1.71 1.09 0.74 1.82 1.25 6.35%
P/EPS 8.06 6.81 7.37 6.67 3.04 12.71 12.56 -7.12%
EY 12.40 14.69 13.56 14.99 32.87 7.87 7.96 7.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.77 -
P/NAPS 0.66 0.93 0.95 0.58 0.51 0.95 0.50 4.73%

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