[TDM] YoY 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- 121.03%
YoY- -43.64%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 133,207 151,506 103,649 95,286 123,039 76,943 55,500 15.69%
PBT 53,745 71,032 36,397 28,112 49,507 33,077 14,742 24.03%
Tax -13,403 -18,826 -7,571 -7,478 -12,991 -8,338 -3,730 23.73%
NP 40,342 52,206 28,826 20,634 36,516 24,739 11,012 24.13%
-
NP to SH 39,865 51,477 28,262 20,202 35,845 24,303 10,909 24.08%
-
Tax Rate 24.94% 26.50% 20.80% 26.60% 26.24% 25.21% 25.30% -
Total Cost 92,865 99,300 74,823 74,652 86,523 52,204 44,488 13.03%
-
Net Worth 1,209,222 823,395 667,947 608,467 588,320 512,776 476,460 16.77%
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 1,209,222 823,395 667,947 608,467 588,320 512,776 476,460 16.77%
NOSH 245,776 235,255 220,444 218,873 217,896 215,452 215,592 2.20%
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 30.29% 34.46% 27.81% 21.65% 29.68% 32.15% 19.84% -
ROE 3.30% 6.25% 4.23% 3.32% 6.09% 4.74% 2.29% -
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 54.20 64.40 47.02 43.53 56.47 35.71 25.74 13.20%
EPS 16.22 21.87 12.81 9.23 16.45 11.28 5.06 21.40%
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 7.78 8.85 6.05 5.56 7.18 4.49 3.24 15.70%
EPS 2.33 3.01 1.65 1.18 2.09 1.42 0.64 24.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.706 0.4807 0.39 0.3552 0.3435 0.2994 0.2782 16.77%
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 6.29 4.16 4.47 3.51 2.67 3.64 3.03 12.93%
P/EPS 21.02 12.25 16.38 16.58 9.18 11.52 15.42 5.29%
EY 4.76 8.16 6.10 6.03 10.89 8.68 6.49 -5.03%
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 6.00 5.11 5.17 3.58 1.98 4.23 3.57 9.03%
P/EPS 20.04 15.04 18.95 16.90 6.81 13.39 18.18 1.63%
EY 4.99 6.65 5.28 5.92 14.69 7.47 5.50 -1.60%
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