[TDM] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[TDM] TDM BHD
Announcement Date
13-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -20.13%
YoY- -20.01%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 493,577 449,312 367,648 359,985 362,580 204,709 187,405 17.49%
PBT 180,418 166,865 102,036 93,405 119,861 36,751 12,952 55.05%
Tax -51,314 -44,655 -27,027 -27,590 -36,841 -8,775 -5,032 47.20%
NP 129,104 122,210 75,009 65,815 83,020 27,976 7,920 59.16%
-
NP to SH 128,209 120,112 73,657 64,512 80,649 27,290 8,055 58.53%
-
Tax Rate 28.44% 26.76% 26.49% 29.54% 30.74% 23.88% 38.85% -
Total Cost 364,473 327,102 292,639 294,170 279,560 176,733 179,485 12.51%
-
Net Worth 1,160,463 692,554 636,793 612,248 561,291 513,403 466,450 16.38%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - 6,849 - - - 4,306 - -
Div Payout % - 5.70% - - - 15.78% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,160,463 692,554 636,793 612,248 561,291 513,403 466,450 16.38%
NOSH 242,268 230,851 219,584 218,660 215,881 224,193 215,949 1.93%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 26.16% 27.20% 20.40% 18.28% 22.90% 13.67% 4.23% -
ROE 11.05% 17.34% 11.57% 10.54% 14.37% 5.32% 1.73% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 203.73 194.63 167.43 164.63 167.95 91.31 86.78 15.26%
EPS 52.92 52.03 33.54 29.50 37.36 12.17 3.73 55.52%
DPS 0.00 2.97 0.00 0.00 0.00 1.92 0.00 -
NAPS 4.79 3.00 2.90 2.80 2.60 2.29 2.16 14.18%
Adjusted Per Share Value based on latest NOSH - 218,660
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 28.82 26.23 21.46 21.02 21.17 11.95 10.94 17.50%
EPS 7.49 7.01 4.30 3.77 4.71 1.59 0.47 58.56%
DPS 0.00 0.40 0.00 0.00 0.00 0.25 0.00 -
NAPS 0.6775 0.4043 0.3718 0.3574 0.3277 0.2997 0.2723 16.39%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 4.18 2.99 1.80 1.53 2.08 1.34 0.72 -
P/RPS 2.05 1.54 1.08 0.93 1.24 1.47 0.83 16.24%
P/EPS 7.90 5.75 5.37 5.19 5.57 11.01 19.30 -13.82%
EY 12.66 17.40 18.64 19.28 17.96 9.08 5.18 16.04%
DY 0.00 0.99 0.00 0.00 0.00 1.43 0.00 -
P/NAPS 0.87 1.00 0.62 0.55 0.80 0.59 0.33 17.51%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 09/08/12 09/08/11 10/08/10 13/08/09 25/08/08 28/08/07 28/08/06 -
Price 4.29 2.84 2.40 1.68 1.70 1.29 0.90 -
P/RPS 2.11 1.46 1.43 1.02 1.01 1.41 1.04 12.50%
P/EPS 8.11 5.46 7.15 5.69 4.55 10.60 24.13 -16.60%
EY 12.34 18.32 13.98 17.56 21.98 9.44 4.14 19.94%
DY 0.00 1.04 0.00 0.00 0.00 1.49 0.00 -
P/NAPS 0.90 0.95 0.83 0.60 0.65 0.56 0.42 13.53%

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