[TDM] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[TDM] TDM BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 8.57%
YoY- 43.91%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 98,290 128,249 147,707 129,972 97,508 94,148 109,404 -1.76%
PBT 32,388 56,276 69,819 49,367 30,241 24,766 20,371 8.02%
Tax -6,982 -19,205 -19,426 -17,931 -8,660 -9,198 -10,307 -6.27%
NP 25,406 37,071 50,393 31,436 21,581 15,568 10,064 16.67%
-
NP to SH 25,767 36,037 49,664 30,684 21,322 15,414 9,239 18.62%
-
Tax Rate 21.56% 34.13% 27.82% 36.32% 28.64% 37.14% 50.60% -
Total Cost 72,884 91,178 97,314 98,536 75,927 78,580 99,340 -5.02%
-
Net Worth 1,244,705 1,228,973 948,999 669,207 630,239 437,812 431,002 19.31%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 1,244,705 1,228,973 948,999 669,207 630,239 437,812 431,002 19.31%
NOSH 1,481,791 245,794 237,249 223,069 218,833 218,906 215,501 37.85%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 25.85% 28.91% 34.12% 24.19% 22.13% 16.54% 9.20% -
ROE 2.07% 2.93% 5.23% 4.59% 3.38% 3.52% 2.14% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 6.63 52.18 62.26 58.27 44.56 43.01 50.77 -28.74%
EPS 1.74 14.66 21.10 13.59 9.74 7.09 4.29 -13.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 5.00 4.00 3.00 2.88 2.00 2.00 -13.45%
Adjusted Per Share Value based on latest NOSH - 223,069
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 5.70 7.44 8.57 7.54 5.66 5.46 6.35 -1.78%
EPS 1.50 2.09 2.88 1.78 1.24 0.89 0.54 18.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7225 0.7133 0.5508 0.3884 0.3658 0.2541 0.2502 19.31%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.95 3.36 3.76 3.18 1.59 1.15 2.26 -
P/RPS 14.32 6.44 6.04 5.46 3.57 2.67 4.45 21.48%
P/EPS 54.63 22.92 17.96 23.12 16.32 16.33 52.71 0.59%
EY 1.83 4.36 5.57 4.33 6.13 6.12 1.90 -0.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.67 0.94 1.06 0.55 0.58 1.13 0.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 20/02/14 26/02/13 27/02/12 21/02/11 25/02/10 26/02/09 27/02/08 -
Price 0.98 3.36 4.67 3.05 1.67 1.38 2.25 -
P/RPS 14.77 6.44 7.50 5.23 3.75 3.21 4.43 22.20%
P/EPS 56.36 22.92 22.31 22.17 17.14 19.60 52.48 1.19%
EY 1.77 4.36 4.48 4.51 5.83 5.10 1.91 -1.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.67 1.17 1.02 0.58 0.69 1.13 0.58%

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