[TDM] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[TDM] TDM BHD
Announcement Date
10-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 5.03%
YoY- 14.18%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 432,683 493,577 449,312 367,648 359,985 362,580 204,709 13.27%
PBT 125,206 180,418 166,865 102,036 93,405 119,861 36,751 22.64%
Tax -39,090 -51,314 -44,655 -27,027 -27,590 -36,841 -8,775 28.24%
NP 86,116 129,104 122,210 75,009 65,815 83,020 27,976 20.58%
-
NP to SH 84,677 128,209 120,112 73,657 64,512 80,649 27,290 20.74%
-
Tax Rate 31.22% 28.44% 26.76% 26.49% 29.54% 30.74% 23.88% -
Total Cost 346,567 364,473 327,102 292,639 294,170 279,560 176,733 11.86%
-
Net Worth 1,186,759 1,160,463 692,554 636,793 612,248 561,291 513,403 14.97%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - 6,849 - - - 4,306 -
Div Payout % - - 5.70% - - - 15.78% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,186,759 1,160,463 692,554 636,793 612,248 561,291 513,403 14.97%
NOSH 1,465,135 242,268 230,851 219,584 218,660 215,881 224,193 36.69%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 19.90% 26.16% 27.20% 20.40% 18.28% 22.90% 13.67% -
ROE 7.14% 11.05% 17.34% 11.57% 10.54% 14.37% 5.32% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 29.53 203.73 194.63 167.43 164.63 167.95 91.31 -17.13%
EPS 5.78 52.92 52.03 33.54 29.50 37.36 12.17 -11.66%
DPS 0.00 0.00 2.97 0.00 0.00 0.00 1.92 -
NAPS 0.81 4.79 3.00 2.90 2.80 2.60 2.29 -15.89%
Adjusted Per Share Value based on latest NOSH - 219,584
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 25.11 28.65 26.08 21.34 20.89 21.04 11.88 13.27%
EPS 4.91 7.44 6.97 4.28 3.74 4.68 1.58 20.78%
DPS 0.00 0.00 0.40 0.00 0.00 0.00 0.25 -
NAPS 0.6888 0.6736 0.402 0.3696 0.3554 0.3258 0.298 14.97%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.80 4.18 2.99 1.80 1.53 2.08 1.34 -
P/RPS 2.71 2.05 1.54 1.08 0.93 1.24 1.47 10.72%
P/EPS 13.84 7.90 5.75 5.37 5.19 5.57 11.01 3.88%
EY 7.22 12.66 17.40 18.64 19.28 17.96 9.08 -3.74%
DY 0.00 0.00 0.99 0.00 0.00 0.00 1.43 -
P/NAPS 0.99 0.87 1.00 0.62 0.55 0.80 0.59 9.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 09/08/12 09/08/11 10/08/10 13/08/09 25/08/08 28/08/07 -
Price 0.835 4.29 2.84 2.40 1.68 1.70 1.29 -
P/RPS 2.83 2.11 1.46 1.43 1.02 1.01 1.41 12.30%
P/EPS 14.45 8.11 5.46 7.15 5.69 4.55 10.60 5.29%
EY 6.92 12.34 18.32 13.98 17.56 21.98 9.44 -5.03%
DY 0.00 0.00 1.04 0.00 0.00 0.00 1.49 -
P/NAPS 1.03 0.90 0.95 0.83 0.60 0.65 0.56 10.67%

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