[TDM] YoY TTM Result on 31-Dec-2011 [#4]

Stock
[TDM] TDM BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 13.24%
YoY- 78.2%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 386,118 370,719 455,820 514,904 408,475 335,592 393,420 -0.31%
PBT 68,359 67,124 149,588 221,952 129,447 77,485 140,686 -11.32%
Tax -13,984 -20,506 -45,670 -57,405 -36,391 -21,539 -40,385 -16.19%
NP 54,375 46,618 103,918 164,547 93,056 55,946 100,301 -9.69%
-
NP to SH 56,638 47,091 102,970 162,307 91,079 54,777 98,366 -8.78%
-
Tax Rate 20.46% 30.55% 30.53% 25.86% 28.11% 27.80% 28.71% -
Total Cost 331,743 324,101 351,902 350,357 315,419 279,646 293,119 2.08%
-
Net Worth 1,338,292 1,244,705 1,228,973 948,999 669,207 630,239 437,812 20.45%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - 6,849 - - - -
Div Payout % - - - 4.22% - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,338,292 1,244,705 1,228,973 948,999 669,207 630,239 437,812 20.45%
NOSH 1,486,991 1,481,791 245,794 237,249 223,069 218,833 218,906 37.59%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 14.08% 12.58% 22.80% 31.96% 22.78% 16.67% 25.49% -
ROE 4.23% 3.78% 8.38% 17.10% 13.61% 8.69% 22.47% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 25.97 25.02 185.45 217.03 183.12 153.36 179.72 -27.54%
EPS 3.81 3.18 41.89 68.41 40.83 25.03 44.94 -33.70%
DPS 0.00 0.00 0.00 2.89 0.00 0.00 0.00 -
NAPS 0.90 0.84 5.00 4.00 3.00 2.88 2.00 -12.45%
Adjusted Per Share Value based on latest NOSH - 237,249
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 22.41 21.52 26.46 29.89 23.71 19.48 22.84 -0.31%
EPS 3.29 2.73 5.98 9.42 5.29 3.18 5.71 -8.77%
DPS 0.00 0.00 0.00 0.40 0.00 0.00 0.00 -
NAPS 0.7768 0.7225 0.7133 0.5508 0.3884 0.3658 0.2541 20.46%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.83 0.95 3.36 3.76 3.18 1.59 1.15 -
P/RPS 3.20 3.80 1.81 1.73 1.74 1.04 0.64 30.75%
P/EPS 21.79 29.89 8.02 5.50 7.79 6.35 2.56 42.86%
EY 4.59 3.35 12.47 18.19 12.84 15.74 39.07 -30.00%
DY 0.00 0.00 0.00 0.77 0.00 0.00 0.00 -
P/NAPS 0.92 1.13 0.67 0.94 1.06 0.55 0.58 7.98%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 20/02/14 26/02/13 27/02/12 21/02/11 25/02/10 26/02/09 -
Price 0.85 0.98 3.36 4.67 3.05 1.67 1.38 -
P/RPS 3.27 3.92 1.81 2.15 1.67 1.09 0.77 27.24%
P/EPS 22.32 30.84 8.02 6.83 7.47 6.67 3.07 39.16%
EY 4.48 3.24 12.47 14.65 13.39 14.99 32.56 -28.13%
DY 0.00 0.00 0.00 0.62 0.00 0.00 0.00 -
P/NAPS 0.94 1.17 0.67 1.17 1.02 0.58 0.69 5.28%

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