[TDM] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[TDM] TDM BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 152.38%
YoY- -59.7%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 327,571 367,812 264,434 238,085 310,907 157,723 126,022 17.24%
PBT 93,311 152,130 80,866 47,246 115,920 39,573 11,810 41.08%
Tax -26,464 -37,979 -19,247 -12,879 -31,187 -9,906 -3,950 37.26%
NP 66,847 114,151 61,619 34,367 84,733 29,667 7,860 42.82%
-
NP to SH 66,933 112,512 60,395 33,460 83,024 28,931 7,757 43.16%
-
Tax Rate 28.36% 24.96% 23.80% 27.26% 26.90% 25.03% 33.45% -
Total Cost 260,724 253,661 202,815 203,718 226,174 128,056 118,162 14.08%
-
Net Worth 1,196,187 814,790 665,927 608,363 585,592 513,083 476,193 16.57%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,196,187 814,790 665,927 608,363 585,592 513,083 476,193 16.57%
NOSH 243,127 232,797 219,778 218,835 216,886 215,581 215,472 2.03%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 20.41% 31.04% 23.30% 14.43% 27.25% 18.81% 6.24% -
ROE 5.60% 13.81% 9.07% 5.50% 14.18% 5.64% 1.63% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 134.73 158.00 120.32 108.80 143.35 73.16 58.49 14.90%
EPS 27.53 48.34 27.47 15.29 38.28 13.42 3.60 40.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.92 3.50 3.03 2.78 2.70 2.38 2.21 14.25%
Adjusted Per Share Value based on latest NOSH - 218,873
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 19.12 21.47 15.44 13.90 18.15 9.21 7.36 17.22%
EPS 3.91 6.57 3.53 1.95 4.85 1.69 0.45 43.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6984 0.4757 0.3888 0.3552 0.3419 0.2995 0.278 16.57%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.41 2.68 2.10 1.53 1.51 1.30 0.78 -
P/RPS 2.53 1.70 1.75 1.41 1.05 1.78 1.33 11.30%
P/EPS 12.39 5.55 7.64 10.01 3.94 9.69 21.67 -8.88%
EY 8.07 18.03 13.09 9.99 25.35 10.32 4.62 9.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.77 0.69 0.55 0.56 0.55 0.35 11.96%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 24/11/11 26/11/10 24/11/09 26/11/08 27/11/07 27/11/06 -
Price 3.25 3.29 2.43 1.56 1.12 1.51 0.92 -
P/RPS 2.41 2.08 2.02 1.43 0.78 2.06 1.57 7.39%
P/EPS 11.81 6.81 8.84 10.20 2.93 11.25 25.56 -12.06%
EY 8.47 14.69 11.31 9.80 34.18 8.89 3.91 13.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.94 0.80 0.56 0.41 0.63 0.42 7.81%

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