[TDM] YoY Quarter Result on 30-Jun-2011 [#2]

Stock
[TDM] TDM BHD
Announcement Date
09-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 10.62%
YoY- 153.55%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 100,756 81,143 96,693 117,451 85,056 75,081 87,959 2.28%
PBT 20,015 -4,133 13,806 43,150 16,861 12,644 36,188 -9.39%
Tax -5,140 -1,499 -5,248 -10,803 -3,969 -3,265 -10,233 -10.83%
NP 14,875 -5,632 8,558 32,347 12,892 9,379 25,955 -8.85%
-
NP to SH 15,336 -5,421 9,400 32,125 12,670 9,140 25,400 -8.06%
-
Tax Rate 25.68% - 38.01% 25.04% 23.54% 25.82% 28.28% -
Total Cost 85,881 86,775 88,135 85,104 72,164 65,702 62,004 5.57%
-
Net Worth 1,268,169 1,186,759 1,160,463 692,554 636,793 612,248 561,291 14.54%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,268,169 1,186,759 1,160,463 692,554 636,793 612,248 561,291 14.54%
NOSH 1,474,615 1,465,135 242,268 230,851 219,584 218,660 215,881 37.72%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 14.76% -6.94% 8.85% 27.54% 15.16% 12.49% 29.51% -
ROE 1.21% -0.46% 0.81% 4.64% 1.99% 1.49% 4.53% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 6.83 5.54 39.91 50.88 38.74 34.34 40.74 -25.73%
EPS 1.04 -0.37 3.88 14.65 5.77 4.18 11.76 -33.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.81 4.79 3.00 2.90 2.80 2.60 -16.83%
Adjusted Per Share Value based on latest NOSH - 230,851
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 5.88 4.74 5.65 6.86 4.97 4.38 5.14 2.26%
EPS 0.90 -0.32 0.55 1.88 0.74 0.53 1.48 -7.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7404 0.6929 0.6775 0.4043 0.3718 0.3574 0.3277 14.54%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.04 0.80 4.18 2.99 1.80 1.53 2.08 -
P/RPS 15.22 14.44 10.47 5.88 4.65 4.46 5.11 19.93%
P/EPS 100.00 -216.22 107.73 21.49 31.20 36.60 17.68 33.46%
EY 1.00 -0.46 0.93 4.65 3.21 2.73 5.66 -25.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.99 0.87 1.00 0.62 0.55 0.80 7.13%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 29/08/13 09/08/12 09/08/11 10/08/10 13/08/09 25/08/08 -
Price 0.955 0.835 4.29 2.84 2.40 1.68 1.70 -
P/RPS 13.98 15.08 10.75 5.58 6.20 4.89 4.17 22.32%
P/EPS 91.83 -225.68 110.57 20.41 41.59 40.19 14.45 36.07%
EY 1.09 -0.44 0.90 4.90 2.40 2.49 6.92 -26.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.03 0.90 0.95 0.83 0.60 0.65 9.32%

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