[TDM] YoY Cumulative 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- -95.83%
YoY- -81.05%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 97,671 98,240 89,798 67,717 88,274 34,435 34,592 18.86%
PBT 25,761 37,951 26,822 6,488 30,225 502 -1,322 -
Tax -7,814 -8,350 -6,920 -2,136 -7,963 -439 -124 99.35%
NP 17,947 29,601 19,902 4,352 22,262 63 -1,446 -
-
NP to SH 17,668 29,041 19,463 4,113 21,707 -39 -1,458 -
-
Tax Rate 30.33% 22.00% 25.80% 32.92% 26.35% 87.45% - -
Total Cost 79,724 68,639 69,896 63,365 66,012 34,372 36,038 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 - 6,849 - - - - - -
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 1.51% 4.24% 2.99% 0.68% 4.06% -0.01% -0.31% -
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 41.30 43.03 41.02 30.95 40.95 17.66 16.13 16.94%
EPS 7.47 13.11 8.89 1.88 9.92 -0.02 -0.68 -
DPS 0.00 3.00 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 5.70 5.74 5.24 3.95 5.15 2.01 2.02 18.85%
EPS 1.03 1.70 1.14 0.24 1.27 0.00 -0.09 -
DPS 0.00 0.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6849 0.3999 0.3796 0.3512 0.3121 0.2584 0.2716 16.65%
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 11.38 6.67 4.53 4.91 4.20 7.08 4.52 16.61%
P/EPS 62.92 22.56 20.92 80.85 17.08 -6,250.00 -107.35 -
EY 1.59 4.43 4.78 1.24 5.85 -0.02 -0.93 -
DY 0.00 1.05 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 11.12 7.32 4.68 5.69 5.30 7.70 4.52 16.17%
P/EPS 61.45 24.76 21.60 93.62 21.55 -6,800.00 -107.35 -
EY 1.63 4.04 4.63 1.07 4.64 -0.01 -0.93 -
DY 0.00 0.95 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