[TDM] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[TDM] TDM BHD
Announcement Date
17-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -64.47%
YoY- 373.21%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 90,084 97,671 98,240 89,798 67,717 88,274 34,435 17.36%
PBT 19,318 25,761 37,951 26,822 6,488 30,225 502 83.64%
Tax -4,983 -7,814 -8,350 -6,920 -2,136 -7,963 -439 49.85%
NP 14,335 17,947 29,601 19,902 4,352 22,262 63 146.87%
-
NP to SH 14,196 17,668 29,041 19,463 4,113 21,707 -39 -
-
Tax Rate 25.79% 30.33% 22.00% 25.80% 32.92% 26.35% 87.45% -
Total Cost 75,749 79,724 68,639 69,896 63,365 66,012 34,372 14.06%
-
Net Worth 1,276,405 1,173,136 684,929 650,226 601,635 534,591 442,650 19.28%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - 6,849 - - - - -
Div Payout % - - 23.58% - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,276,405 1,173,136 684,929 650,226 601,635 534,591 442,650 19.28%
NOSH 246,886 236,519 228,309 218,931 218,776 215,561 195,000 4.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 15.91% 18.37% 30.13% 22.16% 6.43% 25.22% 0.18% -
ROE 1.11% 1.51% 4.24% 2.99% 0.68% 4.06% -0.01% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 36.49 41.30 43.03 41.02 30.95 40.95 17.66 12.84%
EPS 5.75 7.47 13.11 8.89 1.88 9.92 -0.02 -
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 5.17 4.96 3.00 2.97 2.75 2.48 2.27 14.68%
Adjusted Per Share Value based on latest NOSH - 218,931
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 5.23 5.67 5.70 5.21 3.93 5.12 2.00 17.35%
EPS 0.82 1.03 1.69 1.13 0.24 1.26 0.00 -
DPS 0.00 0.00 0.40 0.00 0.00 0.00 0.00 -
NAPS 0.7409 0.6809 0.3975 0.3774 0.3492 0.3103 0.2569 19.28%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 3.97 4.70 2.87 1.86 1.52 1.72 1.25 -
P/RPS 10.88 11.38 6.67 4.53 4.91 4.20 7.08 7.41%
P/EPS 69.04 62.92 22.56 20.92 80.85 17.08 -6,250.00 -
EY 1.45 1.59 4.43 4.78 1.24 5.85 -0.02 -
DY 0.00 0.00 1.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.95 0.96 0.63 0.55 0.69 0.55 5.76%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 21/05/13 15/05/12 19/05/11 17/05/10 27/05/09 28/05/08 28/05/07 -
Price 5.15 4.59 3.15 1.92 1.76 2.17 1.36 -
P/RPS 14.11 11.12 7.32 4.68 5.69 5.30 7.70 10.61%
P/EPS 89.57 61.45 24.76 21.60 93.62 21.55 -6,800.00 -
EY 1.12 1.63 4.04 4.63 1.07 4.64 -0.01 -
DY 0.00 0.00 0.95 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.93 1.05 0.65 0.64 0.88 0.60 8.87%

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