[TDM] YoY 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- 123.06%
YoY- 39.9%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 101,202 133,207 151,506 103,649 95,286 123,039 76,943 4.66%
PBT 19,551 53,745 71,032 36,397 28,112 49,507 33,077 -8.38%
Tax -7,042 -13,403 -18,826 -7,571 -7,478 -12,991 -8,338 -2.77%
NP 12,509 40,342 52,206 28,826 20,634 36,516 24,739 -10.73%
-
NP to SH 12,549 39,865 51,477 28,262 20,202 35,845 24,303 -10.42%
-
Tax Rate 36.02% 24.94% 26.50% 20.80% 26.60% 26.24% 25.21% -
Total Cost 88,693 92,865 99,300 74,823 74,652 86,523 52,204 9.22%
-
Net Worth 1,181,082 1,209,222 823,395 667,947 608,467 588,320 512,776 14.90%
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 1,181,082 1,209,222 823,395 667,947 608,467 588,320 512,776 14.90%
NOSH 1,476,352 245,776 235,255 220,444 218,873 217,896 215,452 37.77%
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 12.36% 30.29% 34.46% 27.81% 21.65% 29.68% 32.15% -
ROE 1.06% 3.30% 6.25% 4.23% 3.32% 6.09% 4.74% -
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 6.85 54.20 64.40 47.02 43.53 56.47 35.71 -24.03%
EPS 0.85 16.22 21.87 12.81 9.23 16.45 11.28 -34.98%
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 5.91 7.78 8.85 6.05 5.56 7.18 4.49 4.68%
EPS 0.73 2.33 3.01 1.65 1.18 2.09 1.42 -10.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6895 0.706 0.4807 0.39 0.3552 0.3435 0.2994 14.90%
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 12.11 6.29 4.16 4.47 3.51 2.67 3.64 22.15%
P/EPS 97.65 21.02 12.25 16.38 16.58 9.18 11.52 42.74%
EY 1.02 4.76 8.16 6.10 6.03 10.89 8.68 -29.99%
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 14.73 6.00 5.11 5.17 3.58 1.98 4.23 23.09%
P/EPS 118.82 20.04 15.04 18.95 16.90 6.81 13.39 43.83%
EY 0.84 4.99 6.65 5.28 5.92 14.69 7.47 -30.50%
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