[TDM] YoY Quarter Result on 30-Sep-2008 [#3]

Stock
[TDM] TDM BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 41.12%
YoY- 47.49%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 151,506 103,649 95,286 123,039 76,943 55,500 56,908 17.71%
PBT 71,032 36,397 28,112 49,507 33,077 14,742 13,134 32.47%
Tax -18,826 -7,571 -7,478 -12,991 -8,338 -3,730 -3,061 35.33%
NP 52,206 28,826 20,634 36,516 24,739 11,012 10,073 31.53%
-
NP to SH 51,477 28,262 20,202 35,845 24,303 10,909 9,879 31.65%
-
Tax Rate 26.50% 20.80% 26.60% 26.24% 25.21% 25.30% 23.31% -
Total Cost 99,300 74,823 74,652 86,523 52,204 44,488 46,835 13.33%
-
Net Worth 823,395 667,947 608,467 588,320 512,776 476,460 470,223 9.78%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 823,395 667,947 608,467 588,320 512,776 476,460 470,223 9.78%
NOSH 235,255 220,444 218,873 217,896 215,452 215,592 215,698 1.45%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 34.46% 27.81% 21.65% 29.68% 32.15% 19.84% 17.70% -
ROE 6.25% 4.23% 3.32% 6.09% 4.74% 2.29% 2.10% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 64.40 47.02 43.53 56.47 35.71 25.74 26.38 16.03%
EPS 21.87 12.81 9.23 16.45 11.28 5.06 4.58 29.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.50 3.03 2.78 2.70 2.38 2.21 2.18 8.20%
Adjusted Per Share Value based on latest NOSH - 217,896
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 8.85 6.05 5.56 7.18 4.49 3.24 3.32 17.74%
EPS 3.01 1.65 1.18 2.09 1.42 0.64 0.58 31.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4807 0.39 0.3552 0.3435 0.2994 0.2782 0.2745 9.78%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 2.68 2.10 1.53 1.51 1.30 0.78 0.82 -
P/RPS 4.16 4.47 3.51 2.67 3.64 3.03 3.11 4.96%
P/EPS 12.25 16.38 16.58 9.18 11.52 15.42 17.90 -6.12%
EY 8.16 6.10 6.03 10.89 8.68 6.49 5.59 6.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.69 0.55 0.56 0.55 0.35 0.38 12.48%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 24/11/11 26/11/10 24/11/09 26/11/08 27/11/07 27/11/06 24/11/05 -
Price 3.29 2.43 1.56 1.12 1.51 0.92 0.80 -
P/RPS 5.11 5.17 3.58 1.98 4.23 3.57 3.03 9.09%
P/EPS 15.04 18.95 16.90 6.81 13.39 18.18 17.47 -2.46%
EY 6.65 5.28 5.92 14.69 7.47 5.50 5.73 2.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.80 0.56 0.41 0.63 0.42 0.37 16.80%

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