[TDM] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[TDM] TDM BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 399.55%
YoY- 122.78%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 103,649 95,286 123,039 76,943 55,500 56,908 75,472 5.42%
PBT 36,397 28,112 49,507 33,077 14,742 13,134 16,720 13.83%
Tax -7,571 -7,478 -12,991 -8,338 -3,730 -3,061 -4,151 10.53%
NP 28,826 20,634 36,516 24,739 11,012 10,073 12,569 14.82%
-
NP to SH 28,262 20,202 35,845 24,303 10,909 9,879 12,569 14.45%
-
Tax Rate 20.80% 26.60% 26.24% 25.21% 25.30% 23.31% 24.83% -
Total Cost 74,823 74,652 86,523 52,204 44,488 46,835 62,903 2.93%
-
Net Worth 667,947 608,467 588,320 512,776 476,460 470,223 457,054 6.52%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 667,947 608,467 588,320 512,776 476,460 470,223 457,054 6.52%
NOSH 220,444 218,873 217,896 215,452 215,592 215,698 215,591 0.37%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 27.81% 21.65% 29.68% 32.15% 19.84% 17.70% 16.65% -
ROE 4.23% 3.32% 6.09% 4.74% 2.29% 2.10% 2.75% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 47.02 43.53 56.47 35.71 25.74 26.38 35.01 5.03%
EPS 12.81 9.23 16.45 11.28 5.06 4.58 5.83 14.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.03 2.78 2.70 2.38 2.21 2.18 2.12 6.13%
Adjusted Per Share Value based on latest NOSH - 215,452
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 6.02 5.53 7.14 4.47 3.22 3.30 4.38 5.44%
EPS 1.64 1.17 2.08 1.41 0.63 0.57 0.73 14.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3877 0.3532 0.3415 0.2976 0.2765 0.2729 0.2653 6.52%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.10 1.53 1.51 1.30 0.78 0.82 0.90 -
P/RPS 4.47 3.51 2.67 3.64 3.03 3.11 2.57 9.65%
P/EPS 16.38 16.58 9.18 11.52 15.42 17.90 15.44 0.98%
EY 6.10 6.03 10.89 8.68 6.49 5.59 6.48 -1.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.55 0.56 0.55 0.35 0.38 0.42 8.62%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 24/11/09 26/11/08 27/11/07 27/11/06 24/11/05 25/11/04 -
Price 2.43 1.56 1.12 1.51 0.92 0.80 0.91 -
P/RPS 5.17 3.58 1.98 4.23 3.57 3.03 2.60 12.13%
P/EPS 18.95 16.90 6.81 13.39 18.18 17.47 15.61 3.28%
EY 5.28 5.92 14.69 7.47 5.50 5.73 6.41 -3.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.56 0.41 0.63 0.42 0.37 0.43 10.89%

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