[TDM] YoY TTM 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- 28.02%
YoY- -13.18%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 448,233 514,335 416,917 357,673 372,863 320,966 194,294 14.93%
PBT 143,145 209,762 140,576 97,819 116,949 89,667 29,147 30.34%
Tax -42,839 -56,869 -37,821 -26,323 -34,558 -27,737 -7,742 32.95%
NP 100,306 152,893 102,755 71,496 82,391 61,930 21,405 29.33%
-
NP to SH 99,498 150,934 100,657 70,127 80,772 59,917 20,916 29.65%
-
Tax Rate 29.93% 27.11% 26.90% 26.91% 29.55% 30.93% 26.56% -
Total Cost 347,927 361,442 314,162 286,177 290,472 259,036 172,889 12.35%
-
Net Worth 1,234,434 1,173,136 684,929 650,226 601,635 534,591 442,650 18.62%
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 - - - 4,306 -
Div Payout % - - 6.80% - - - 20.59% -
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 1,234,434 1,173,136 684,929 650,226 601,635 534,591 442,650 18.62%
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 22.38% 29.73% 24.65% 19.99% 22.10% 19.29% 11.02% -
ROE 8.06% 12.87% 14.70% 10.79% 13.43% 11.21% 4.73% -
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 181.55 217.46 182.61 163.37 170.43 148.90 99.64 10.50%
EPS 40.30 63.81 44.09 32.03 36.92 27.80 10.73 24.65%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.21 -
NAPS 5.00 4.96 3.00 2.97 2.75 2.48 2.27 14.05%
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 26.17 30.03 24.34 20.88 21.77 18.74 11.34 14.94%
EPS 5.81 8.81 5.88 4.09 4.72 3.50 1.22 29.67%
DPS 0.00 0.00 0.40 0.00 0.00 0.00 0.25 -
NAPS 0.7207 0.6849 0.3999 0.3796 0.3512 0.3121 0.2584 18.62%
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 2.19 2.16 1.57 1.14 0.89 1.16 1.25 9.78%
P/EPS 9.85 7.37 6.51 5.81 4.12 6.19 11.65 -2.75%
EY 10.15 13.58 15.36 17.22 24.29 16.16 8.58 2.83%
DY 0.00 0.00 1.05 0.00 0.00 0.00 1.77 -
P/NAPS 0.79 0.95 0.96 0.63 0.55 0.69 0.55 6.21%
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 2.84 2.11 1.72 1.18 1.03 1.46 1.36 13.04%
P/EPS 12.78 7.19 7.14 5.99 4.77 7.81 12.68 0.13%
EY 7.83 13.90 14.00 16.68 20.98 12.81 7.89 -0.12%
DY 0.00 0.00 0.95 0.00 0.00 0.00 1.62 -
P/NAPS 1.03 0.93 1.05 0.65 0.64 0.88 0.60 9.41%

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