[TDM] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[TDM] TDM BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 87.95%
YoY- 80.5%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 272,428 327,571 367,812 264,434 238,085 310,907 157,723 9.52%
PBT 34,737 93,311 152,130 80,866 47,246 115,920 39,573 -2.14%
Tax -13,523 -26,464 -37,979 -19,247 -12,879 -31,187 -9,906 5.31%
NP 21,214 66,847 114,151 61,619 34,367 84,733 29,667 -5.43%
-
NP to SH 21,326 66,933 112,512 60,395 33,460 83,024 28,931 -4.95%
-
Tax Rate 38.93% 28.36% 24.96% 23.80% 27.26% 26.90% 25.03% -
Total Cost 251,214 260,724 253,661 202,815 203,718 226,174 128,056 11.87%
-
Net Worth 1,184,777 1,196,187 814,790 665,927 608,363 585,592 513,083 14.95%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,184,777 1,196,187 814,790 665,927 608,363 585,592 513,083 14.95%
NOSH 1,480,972 243,127 232,797 219,778 218,835 216,886 215,581 37.83%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 7.79% 20.41% 31.04% 23.30% 14.43% 27.25% 18.81% -
ROE 1.80% 5.60% 13.81% 9.07% 5.50% 14.18% 5.64% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 18.40 134.73 158.00 120.32 108.80 143.35 73.16 -20.53%
EPS 1.44 27.53 48.34 27.47 15.29 38.28 13.42 -31.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 4.92 3.50 3.03 2.78 2.70 2.38 -16.60%
Adjusted Per Share Value based on latest NOSH - 220,444
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 15.90 19.12 21.47 15.44 13.90 18.15 9.21 9.51%
EPS 1.25 3.91 6.57 3.53 1.95 4.85 1.69 -4.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6917 0.6984 0.4757 0.3888 0.3552 0.3419 0.2995 14.95%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.83 3.41 2.68 2.10 1.53 1.51 1.30 -
P/RPS 4.51 2.53 1.70 1.75 1.41 1.05 1.78 16.74%
P/EPS 57.64 12.39 5.55 7.64 10.01 3.94 9.69 34.57%
EY 1.73 8.07 18.03 13.09 9.99 25.35 10.32 -25.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.69 0.77 0.69 0.55 0.56 0.55 11.19%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 29/11/12 24/11/11 26/11/10 24/11/09 26/11/08 27/11/07 -
Price 1.01 3.25 3.29 2.43 1.56 1.12 1.51 -
P/RPS 5.49 2.41 2.08 2.02 1.43 0.78 2.06 17.72%
P/EPS 70.14 11.81 6.81 8.84 10.20 2.93 11.25 35.62%
EY 1.43 8.47 14.69 11.31 9.80 34.18 8.89 -26.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.66 0.94 0.80 0.56 0.41 0.63 12.23%

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