[TDM] YoY Cumulative Quarter 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- -43.13%
YoY- 55758.97%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 98,240 89,798 67,717 88,274 34,435 34,592 36,967 17.68%
PBT 37,951 26,822 6,488 30,225 502 -1,322 1,830 65.71%
Tax -8,350 -6,920 -2,136 -7,963 -439 -124 -723 50.31%
NP 29,601 19,902 4,352 22,262 63 -1,446 1,107 72.88%
-
NP to SH 29,041 19,463 4,113 21,707 -39 -1,458 1,100 72.51%
-
Tax Rate 22.00% 25.80% 32.92% 26.35% 87.45% - 39.51% -
Total Cost 68,639 69,896 63,365 66,012 34,372 36,038 35,860 11.42%
-
Net Worth 684,929 650,226 601,635 534,591 442,650 465,273 457,254 6.96%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 6,849 - - - - - - -
Div Payout % 23.58% - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 684,929 650,226 601,635 534,591 442,650 465,273 457,254 6.96%
NOSH 228,309 218,931 218,776 215,561 195,000 214,411 215,686 0.95%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 30.13% 22.16% 6.43% 25.22% 0.18% -4.18% 2.99% -
ROE 4.24% 2.99% 0.68% 4.06% -0.01% -0.31% 0.24% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 43.03 41.02 30.95 40.95 17.66 16.13 17.14 16.57%
EPS 13.11 8.89 1.88 9.92 -0.02 -0.68 0.51 71.75%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 2.97 2.75 2.48 2.27 2.17 2.12 5.95%
Adjusted Per Share Value based on latest NOSH - 215,561
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 5.70 5.21 3.93 5.12 2.00 2.01 2.15 17.63%
EPS 1.69 1.13 0.24 1.26 0.00 -0.08 0.06 74.38%
DPS 0.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3975 0.3774 0.3492 0.3103 0.2569 0.2701 0.2654 6.96%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 2.87 1.86 1.52 1.72 1.25 0.73 0.88 -
P/RPS 6.67 4.53 4.91 4.20 7.08 4.52 5.13 4.47%
P/EPS 22.56 20.92 80.85 17.08 -6,250.00 -107.35 172.55 -28.74%
EY 4.43 4.78 1.24 5.85 -0.02 -0.93 0.58 40.31%
DY 1.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.63 0.55 0.69 0.55 0.34 0.42 14.76%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 19/05/11 17/05/10 27/05/09 28/05/08 28/05/07 30/05/06 26/05/05 -
Price 3.15 1.92 1.76 2.17 1.36 0.73 0.71 -
P/RPS 7.32 4.68 5.69 5.30 7.70 4.52 4.14 9.95%
P/EPS 24.76 21.60 93.62 21.55 -6,800.00 -107.35 139.22 -24.99%
EY 4.04 4.63 1.07 4.64 -0.01 -0.93 0.72 33.28%
DY 0.95 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.65 0.64 0.88 0.60 0.34 0.33 21.26%

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